Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $412K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $761K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $65K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $25K |
| Transfer Amortization | $90K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $776K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.7M |
$2.6M |
$1.1M |
$6.1M |
| May 2028 |
$3.3M |
$2.6M |
$674K |
$5.0M |
| Apr 2028 |
$3.4M |
$2.5M |
$970K |
$4.2M |
| Mar 2028 |
$4.1M |
$3.1M |
$1.0M |
$3.2M |
| Feb 2028 |
$4.7M |
$3.1M |
$1.6M |
$2.1M |
| Jan 2028 |
$4.1M |
$2.7M |
$1.4M |
$557K |
| Dec 2027 |
$4.2M |
$2.7M |
$1.5M |
$-916K |
| Nov 2027 |
$4.0M |
$2.7M |
$1.2M |
$-2.5M |
| Oct 2027 |
$4.3M |
$5.2M |
$-916K |
$-3.9M |
| Sep 2027 |
$7.1M |
$2.9M |
$4.1M |
$-3.0M |
| Aug 2027 |
$4.9M |
$2.8M |
$2.1M |
$-6.7M |
| Jul 2027 |
$4.0M |
$2.6M |
$1.4M |
$21.4M |