Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $0 |
| Sponsorship | $156K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $86K |
| Transfer Amortization | $104K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.9M |
$4.0M |
$2.9M |
$31.6M |
| May 2028 |
$7.0M |
$4.9M |
$2.1M |
$28.6M |
| Apr 2028 |
$7.0M |
$4.0M |
$3.0M |
$26.4M |
| Mar 2028 |
$7.0M |
$4.0M |
$3.0M |
$23.3M |
| Feb 2028 |
$7.5M |
$4.1M |
$3.5M |
$20.3M |
| Jan 2028 |
$7.2M |
$4.1M |
$3.1M |
$16.7M |
| Dec 2027 |
$7.1M |
$5.1M |
$2.0M |
$13.5M |
| Nov 2027 |
$6.8M |
$4.6M |
$2.2M |
$11.4M |
| Oct 2027 |
$6.7M |
$5.5M |
$1.2M |
$9.0M |
| Sep 2027 |
$7.5M |
$5.2M |
$2.3M |
$7.7M |
| Aug 2027 |
$6.0M |
$4.2M |
$1.8M |
$5.3M |
| Jul 2027 |
$8.2M |
$3.5M |
$4.6M |
$27.2M |