Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $251K |
| Matchday Revenue | $0 |
| Sponsorship | $24K |
| Merchandising | $388K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $56K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $26K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $553K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.1M |
$1.9M |
$1.1M |
$5.1M |
| May 2028 |
$2.5M |
$2.0M |
$510K |
$4.0M |
| Apr 2028 |
$2.4M |
$2.3M |
$112K |
$3.4M |
| Mar 2028 |
$2.5M |
$2.3M |
$179K |
$3.3M |
| Feb 2028 |
$2.5M |
$2.1M |
$405K |
$3.1M |
| Jan 2028 |
$2.6M |
$1.9M |
$745K |
$2.9M |
| Dec 2027 |
$2.7M |
$1.8M |
$875K |
$2.2M |
| Nov 2027 |
$2.8M |
$1.9M |
$892K |
$1.3M |
| Oct 2027 |
$2.4M |
$5.7M |
$-3.3M |
$365K |
| Sep 2027 |
$2.3M |
$2.7M |
$-332K |
$3.7M |
| Aug 2027 |
$2.3M |
$1.8M |
$489K |
$4.0M |
| Jul 2027 |
$2.3M |
$1.9M |
$400K |
$4.0M |