Income Breakdown
| TV Revenue | $570K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $2.1M |
| Sponsorship | $479K |
| Merchandising | $6.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $184K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $70K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$9.5M |
$4.3M |
$5.2M |
$58.2M |
| May 2028 |
$9.7M |
$5.6M |
$4.1M |
$53.0M |
| Apr 2028 |
$11.5M |
$6.5M |
$5.0M |
$48.8M |
| Mar 2028 |
$10.4M |
$7.9M |
$2.5M |
$43.8M |
| Feb 2028 |
$13.2M |
$6.3M |
$6.9M |
$41.2M |
| Jan 2028 |
$9.9M |
$5.0M |
$4.9M |
$36.8M |
| Dec 2027 |
$9.6M |
$4.9M |
$4.6M |
$31.9M |
| Nov 2027 |
$9.8M |
$5.0M |
$4.8M |
$27.3M |
| Oct 2027 |
$9.1M |
$12.7M |
$-3.6M |
$22.4M |
| Sep 2027 |
$26.5M |
$8.6M |
$17.9M |
$26.0M |
| Aug 2027 |
$7.0M |
$4.9M |
$2.1M |
$36.8M |
| Jul 2027 |
$6.9M |
$5.9M |
$964K |
$34.6M |