Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $90K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $35K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.9M |
$4.2M |
$2.7M |
$122.3M |
| May 2028 |
$7.3M |
$5.3M |
$2.0M |
$119.6M |
| Apr 2028 |
$7.4M |
$3.9M |
$3.5M |
$117.6M |
| Mar 2028 |
$7.5M |
$3.7M |
$3.8M |
$114.0M |
| Feb 2028 |
$8.8M |
$3.8M |
$5.0M |
$110.2M |
| Jan 2028 |
$19.7M |
$3.8M |
$15.9M |
$105.1M |
| Dec 2027 |
$13.1M |
$4.1M |
$9.0M |
$89.2M |
| Nov 2027 |
$11.5M |
$4.3M |
$7.2M |
$80.2M |
| Oct 2027 |
$13.8M |
$4.4M |
$9.4M |
$73.0M |
| Sep 2027 |
$13.2M |
$3.8M |
$9.4M |
$63.6M |
| Aug 2027 |
$8.1M |
$6.2M |
$1.9M |
$54.1M |
| Jul 2027 |
$8.0M |
$3.8M |
$4.2M |
$52.2M |