Income Breakdown
| TV Revenue | $7.4M |
| TV Placement Bonus | $715K |
| Matchday Revenue | $184K |
| Sponsorship | $294K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $512K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $57K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$10.9M |
$4.8M |
$6.1M |
$80.8M |
| May 2028 |
$7.6M |
$4.8M |
$2.8M |
$74.6M |
| Apr 2028 |
$7.5M |
$4.3M |
$3.2M |
$71.8M |
| Mar 2028 |
$7.7M |
$5.4M |
$2.3M |
$68.5M |
| Feb 2028 |
$8.1M |
$4.1M |
$4.0M |
$66.2M |
| Jan 2028 |
$8.3M |
$3.9M |
$4.4M |
$64.7M |
| Dec 2027 |
$8.1M |
$3.8M |
$4.3M |
$60.3M |
| Nov 2027 |
$8.4M |
$4.7M |
$3.7M |
$56.0M |
| Oct 2027 |
$8.0M |
$6.5M |
$1.4M |
$52.3M |
| Sep 2027 |
$8.6M |
$3.9M |
$4.7M |
$50.9M |
| Aug 2027 |
$7.5M |
$3.4M |
$4.1M |
$46.1M |
| Jul 2027 |
$7.4M |
$3.5M |
$4.0M |
$56.1M |