Income Breakdown
| TV Revenue | $8.0M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $273K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1.4M |
| Loan Fees (In) | $26K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $40K |
| Transfer Amortization | $302K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$13.1M |
$4.7M |
$8.4M |
$72.3M |
| May 2028 |
$8.0M |
$4.6M |
$3.4M |
$63.7M |
| Apr 2028 |
$9.3M |
$4.6M |
$4.7M |
$60.0M |
| Mar 2028 |
$8.7M |
$5.2M |
$3.5M |
$54.9M |
| Feb 2028 |
$8.5M |
$4.7M |
$3.8M |
$51.2M |
| Jan 2028 |
$8.7M |
$5.1M |
$3.6M |
$47.1M |
| Dec 2027 |
$8.4M |
$6.5M |
$1.8M |
$43.2M |
| Nov 2027 |
$8.6M |
$5.5M |
$3.1M |
$41.0M |
| Oct 2027 |
$8.7M |
$8.3M |
$459K |
$37.6M |
| Sep 2027 |
$10.1M |
$6.2M |
$3.9M |
$36.8M |
| Aug 2027 |
$9.2M |
$5.0M |
$4.2M |
$33.0M |
| Jul 2027 |
$8.8M |
$4.7M |
$4.1M |
$50.4M |