Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $24K |
| Sponsorship | $378K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $50K |
| Transfer Amortization | $57K |
| Debt Interest | $0 |
| Loan Fees (Out) | $634 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$9.6M |
$4.9M |
$4.7M |
$174.1M |
| May 2028 |
$11.4M |
$5.8M |
$5.5M |
$169.4M |
| Apr 2028 |
$12.0M |
$4.9M |
$7.1M |
$163.8M |
| Mar 2028 |
$11.7M |
$4.8M |
$6.9M |
$156.6M |
| Feb 2028 |
$11.7M |
$5.5M |
$6.2M |
$149.7M |
| Jan 2028 |
$26.3M |
$5.2M |
$21.1M |
$143.4M |
| Dec 2027 |
$15.2M |
$5.1M |
$10.1M |
$123.9M |
| Nov 2027 |
$13.0M |
$5.0M |
$8.0M |
$113.8M |
| Oct 2027 |
$15.5M |
$6.5M |
$9.0M |
$105.7M |
| Sep 2027 |
$15.0M |
$5.4M |
$9.6M |
$96.7M |
| Aug 2027 |
$12.2M |
$5.7M |
$6.5M |
$87.1M |
| Jul 2027 |
$28.3M |
$5.4M |
$22.8M |
$80.7M |