Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $180K |
| Matchday Revenue | $0 |
| Sponsorship | $253K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.7M |
| Prize Money | $522K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $44K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$7.6M |
$4.2M |
$3.4M |
$29.5M |
| May 2028 |
$5.9M |
$4.3M |
$1.6M |
$26.1M |
| Apr 2028 |
$5.8M |
$4.3M |
$1.5M |
$24.5M |
| Mar 2028 |
$5.8M |
$4.6M |
$1.2M |
$23.0M |
| Feb 2028 |
$7.8M |
$4.6M |
$3.2M |
$21.8M |
| Jan 2028 |
$6.7M |
$4.7M |
$2.0M |
$18.7M |
| Dec 2027 |
$6.8M |
$4.9M |
$1.9M |
$16.6M |
| Nov 2027 |
$6.3M |
$5.2M |
$1.1M |
$14.7M |
| Oct 2027 |
$6.6M |
$8.4M |
$-1.8M |
$13.6M |
| Sep 2027 |
$6.4M |
$5.1M |
$1.2M |
$15.3M |
| Aug 2027 |
$10.3M |
$5.1M |
$5.2M |
$14.1M |
| Jul 2027 |
$13.2M |
$4.9M |
$8.3M |
$48.6M |