Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $803K |
| Matchday Revenue | $0 |
| Sponsorship | $240K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $52K |
| Transfer Amortization | $94K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.0M |
$4.6M |
$1.4M |
$63.5M |
| May 2028 |
$6.1M |
$3.4M |
$2.7M |
$62.0M |
| Apr 2028 |
$11.6M |
$4.1M |
$7.5M |
$59.2M |
| Mar 2028 |
$6.2M |
$4.1M |
$2.1M |
$51.6M |
| Feb 2028 |
$6.2M |
$4.6M |
$1.7M |
$49.4M |
| Jan 2028 |
$7.8M |
$4.6M |
$3.2M |
$47.7M |
| Dec 2027 |
$7.7M |
$4.5M |
$3.2M |
$44.4M |
| Nov 2027 |
$6.5M |
$5.3M |
$1.3M |
$41.1M |
| Oct 2027 |
$7.4M |
$8.3M |
$-937K |
$39.7M |
| Sep 2027 |
$9.1M |
$5.0M |
$4.1M |
$40.6M |
| Aug 2027 |
$6.4M |
$3.8M |
$2.6M |
$36.4M |
| Jul 2027 |
$9.4M |
$3.9M |
$5.6M |
$47.5M |