Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $562K |
| Matchday Revenue | $0 |
| Sponsorship | $52K |
| Merchandising | $987K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $181K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $59K |
| Transfer Amortization | $30K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $981K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.7M |
$3.7M |
$3.0M |
$68.6M |
| May 2028 |
$5.1M |
$3.4M |
$1.7M |
$65.5M |
| Apr 2028 |
$5.4M |
$3.4M |
$2.0M |
$63.8M |
| Mar 2028 |
$5.6M |
$4.3M |
$1.3M |
$61.8M |
| Feb 2028 |
$5.6M |
$3.6M |
$2.0M |
$60.4M |
| Jan 2028 |
$5.2M |
$3.5M |
$1.7M |
$58.4M |
| Dec 2027 |
$5.1M |
$3.5M |
$1.6M |
$56.7M |
| Nov 2027 |
$5.5M |
$4.1M |
$1.4M |
$55.0M |
| Oct 2027 |
$6.2M |
$6.1M |
$39K |
$53.6M |
| Sep 2027 |
$5.2M |
$5.1M |
$143K |
$53.5M |
| Aug 2027 |
$6.4M |
$3.5M |
$2.8M |
$53.3M |
| Jul 2027 |
$5.5M |
$3.1M |
$2.4M |
$70.2M |