Income Breakdown
| TV Revenue | $7.3M |
| TV Placement Bonus | $977K |
| Matchday Revenue | $135K |
| Sponsorship | $132K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $845K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $54K |
| Transfer Amortization | $176K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$11.2M |
$4.4M |
$6.8M |
$42.1M |
| May 2028 |
$7.3M |
$5.9M |
$1.5M |
$35.1M |
| Apr 2028 |
$7.0M |
$5.3M |
$1.8M |
$33.5M |
| Mar 2028 |
$6.9M |
$5.1M |
$1.7M |
$31.6M |
| Feb 2028 |
$7.2M |
$5.6M |
$1.6M |
$29.7M |
| Jan 2028 |
$6.9M |
$5.2M |
$1.7M |
$28.2M |
| Dec 2027 |
$6.7M |
$5.4M |
$1.3M |
$26.4M |
| Nov 2027 |
$7.0M |
$5.5M |
$1.5M |
$24.9M |
| Oct 2027 |
$6.7M |
$12.2M |
$-5.5M |
$23.2M |
| Sep 2027 |
$7.7M |
$4.9M |
$2.7M |
$28.5M |
| Aug 2027 |
$9.0M |
$4.0M |
$5.0M |
$37.7M |
| Jul 2027 |
$7.7M |
$15.1M |
$-7.5M |
$32.6M |