Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $658K |
| Matchday Revenue | $986K |
| Sponsorship | $228K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $147K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $55K |
| Transfer Amortization | $453K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.1M |
$6.8M |
$1.3M |
$49.3M |
| May 2028 |
$7.5M |
$7.6M |
$-99K |
$47.6M |
| Apr 2028 |
$15.9M |
$7.2M |
$8.7M |
$57.6M |
| Mar 2028 |
$7.3M |
$5.3M |
$2.0M |
$48.7M |
| Feb 2028 |
$7.2M |
$5.2M |
$2.0M |
$46.5M |
| Jan 2028 |
$9.8M |
$5.0M |
$4.9M |
$44.3M |
| Dec 2027 |
$7.6M |
$5.9M |
$1.8M |
$39.1M |
| Nov 2027 |
$7.8M |
$5.5M |
$2.3M |
$37.1M |
| Oct 2027 |
$8.7M |
$6.6M |
$2.1M |
$34.6M |
| Sep 2027 |
$8.9M |
$6.6M |
$2.4M |
$32.2M |
| Aug 2027 |
$8.9M |
$5.5M |
$3.4M |
$37.0M |
| Jul 2027 |
$8.9M |
$5.7M |
$3.1M |
$33.5M |