Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $586K |
| Matchday Revenue | $0 |
| Sponsorship | $131K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $303K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $74K |
| Transfer Amortization | $82K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $880K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$4.9M |
$2.8M |
$2.1M |
$16.0M |
| May 2028 |
$3.8M |
$3.1M |
$691K |
$13.8M |
| Apr 2028 |
$3.9M |
$3.8M |
$78K |
$13.1M |
| Mar 2028 |
$3.8M |
$3.3M |
$564K |
$12.9M |
| Feb 2028 |
$4.3M |
$3.5M |
$756K |
$12.5M |
| Jan 2028 |
$4.2M |
$3.3M |
$870K |
$13.6M |
| Dec 2027 |
$4.0M |
$3.2M |
$845K |
$12.7M |
| Nov 2027 |
$4.0M |
$3.6M |
$419K |
$11.8M |
| Oct 2027 |
$3.8M |
$12.4M |
$-8.6M |
$11.3M |
| Sep 2027 |
$3.8M |
$3.8M |
$19K |
$19.9M |
| Aug 2027 |
$5.3M |
$3.4M |
$1.9M |
$19.8M |
| Jul 2027 |
$13.0M |
$3.6M |
$9.4M |
$17.9M |