Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $419K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $441K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $155K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $31K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $583K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.5M |
$2.2M |
$1.3M |
$5.3M |
| May 2028 |
$2.8M |
$3.0M |
$-187K |
$4.0M |
| Apr 2028 |
$2.8M |
$3.1M |
$-342K |
$4.1M |
| Mar 2028 |
$2.8M |
$2.4M |
$375K |
$4.5M |
| Feb 2028 |
$3.6M |
$2.2M |
$1.4M |
$4.1M |
| Jan 2028 |
$2.8M |
$2.2M |
$610K |
$3.0M |
| Dec 2027 |
$2.6M |
$2.3M |
$344K |
$2.4M |
| Nov 2027 |
$3.2M |
$2.2M |
$926K |
$2.0M |
| Oct 2027 |
$2.4M |
$3.8M |
$-1.5M |
$1.1M |
| Sep 2027 |
$2.6M |
$2.4M |
$223K |
$10.5M |
| Aug 2027 |
$3.0M |
$1.9M |
$1.2M |
$10.3M |
| Jul 2027 |
$2.6M |
$1.9M |
$682K |
$9.1M |