Income Breakdown
| TV Revenue | $4.9M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $180K |
| Sponsorship | $143K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $70K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $60K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$10.8M |
$5.9M |
$5.0M |
$155.4M |
| May 2028 |
$11.1M |
$6.4M |
$4.7M |
$150.4M |
| Apr 2028 |
$11.5M |
$6.2M |
$5.3M |
$145.6M |
| Mar 2028 |
$11.3M |
$6.5M |
$4.8M |
$140.3M |
| Feb 2028 |
$11.9M |
$7.7M |
$4.2M |
$135.4M |
| Jan 2028 |
$22.1M |
$5.2M |
$16.8M |
$131.2M |
| Dec 2027 |
$14.4M |
$5.1M |
$9.3M |
$114.4M |
| Nov 2027 |
$13.6M |
$5.9M |
$7.8M |
$105.0M |
| Oct 2027 |
$15.2M |
$7.6M |
$7.5M |
$97.2M |
| Sep 2027 |
$14.5M |
$6.8M |
$7.7M |
$89.6M |
| Aug 2027 |
$12.4M |
$7.3M |
$5.0M |
$81.8M |
| Jul 2027 |
$11.8M |
$5.2M |
$6.6M |
$79.2M |