Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $285K |
| Matchday Revenue | $386K |
| Sponsorship | $330K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.4M |
| Staff Wages | $72K |
| Transfer Amortization | $130K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.6M |
$9.2M |
$-544K |
$78.3M |
| May 2028 |
$8.5M |
$9.9M |
$-1.4M |
$78.7M |
| Apr 2028 |
$9.5M |
$8.6M |
$921K |
$80.0M |
| Mar 2028 |
$9.7M |
$10.7M |
$-988K |
$78.9M |
| Feb 2028 |
$9.4M |
$11.8M |
$-2.4M |
$79.8M |
| Jan 2028 |
$12.7M |
$4.6M |
$8.1M |
$82.0M |
| Dec 2027 |
$9.9M |
$4.8M |
$5.1M |
$76.3M |
| Nov 2027 |
$9.6M |
$5.3M |
$4.3M |
$71.1M |
| Oct 2027 |
$9.9M |
$6.4M |
$3.5M |
$66.8M |
| Sep 2027 |
$10.2M |
$5.7M |
$4.5M |
$63.2M |
| Aug 2027 |
$11.0M |
$7.2M |
$3.8M |
$58.6M |
| Jul 2027 |
$10.5M |
$5.7M |
$4.8M |
$55.4M |