Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $368K |
| Matchday Revenue | $0 |
| Sponsorship | $293K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $105K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.5M |
| Staff Wages | $49K |
| Transfer Amortization | $481K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$11.8M |
$10.5M |
$1.2M |
$27.1M |
| May 2028 |
$9.1M |
$6.5M |
$2.7M |
$25.4M |
| Apr 2028 |
$9.4M |
$6.7M |
$2.7M |
$22.3M |
| Mar 2028 |
$10.2M |
$9.6M |
$650K |
$19.1M |
| Feb 2028 |
$11.1M |
$7.6M |
$3.5M |
$18.0M |
| Jan 2028 |
$11.4M |
$7.5M |
$3.9M |
$14.7M |
| Dec 2027 |
$10.9M |
$6.9M |
$4.0M |
$10.3M |
| Nov 2027 |
$11.9M |
$7.4M |
$4.5M |
$5.8M |
| Oct 2027 |
$11.5M |
$7.2M |
$4.3M |
$841K |
| Sep 2027 |
$12.7M |
$6.3M |
$6.4M |
$-3.9M |
| Aug 2027 |
$8.2M |
$4.1M |
$4.1M |
$-2.4M |
| Jul 2027 |
$7.1M |
$3.8M |
$3.3M |
$32.6M |