Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $921K |
| Matchday Revenue | $0 |
| Sponsorship | $28K |
| Merchandising | $667K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $748K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $46K |
| Transfer Amortization | $224K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $719K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5.6M |
$2.8M |
$2.8M |
$11.5M |
| May 2028 |
$3.5M |
$3.0M |
$511K |
$8.5M |
| Apr 2028 |
$3.6M |
$3.1M |
$531K |
$7.8M |
| Mar 2028 |
$3.6M |
$4.2M |
$-604K |
$7.0M |
| Feb 2028 |
$3.9M |
$3.1M |
$791K |
$7.4M |
| Jan 2028 |
$3.4M |
$2.8M |
$668K |
$6.4M |
| Dec 2027 |
$3.5M |
$2.8M |
$711K |
$5.5M |
| Nov 2027 |
$3.6M |
$2.9M |
$706K |
$4.5M |
| Oct 2027 |
$3.7M |
$5.8M |
$-2.1M |
$3.6M |
| Sep 2027 |
$3.0M |
$2.8M |
$295K |
$18.8M |
| Aug 2027 |
$15.9M |
$3.1M |
$12.8M |
$18.2M |
| Jul 2027 |
$3.0M |
$2.7M |
$282K |
$5.3M |