Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $204K |
| Matchday Revenue | $0 |
| Sponsorship | $276K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $48K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $51K |
| Transfer Amortization | $62K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.3M |
$3.6M |
$4.7M |
$58.1M |
| May 2028 |
$5.7M |
$4.2M |
$1.5M |
$53.3M |
| Apr 2028 |
$5.7M |
$3.6M |
$2.0M |
$51.7M |
| Mar 2028 |
$5.7M |
$4.3M |
$1.5M |
$49.6M |
| Feb 2028 |
$6.7M |
$5.0M |
$1.8M |
$48.1M |
| Jan 2028 |
$6.2M |
$4.5M |
$1.7M |
$46.3M |
| Dec 2027 |
$6.0M |
$4.2M |
$1.8M |
$44.5M |
| Nov 2027 |
$6.0M |
$4.5M |
$1.4M |
$42.7M |
| Oct 2027 |
$6.0M |
$6.6M |
$-589K |
$41.2M |
| Sep 2027 |
$6.0M |
$5.7M |
$266K |
$41.7M |
| Aug 2027 |
$6.5M |
$4.3M |
$2.3M |
$42.1M |
| Jul 2027 |
$6.6M |
$3.7M |
$2.8M |
$62.7M |