Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $140K |
| Matchday Revenue | $63K |
| Sponsorship | $222K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $17K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $44K |
| Transfer Amortization | $154K |
| Debt Interest | $0 |
| Loan Fees (Out) | $86K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.5M |
$4.3M |
$4.3M |
$32.7M |
| May 2028 |
$6.4M |
$5.1M |
$1.3M |
$28.3M |
| Apr 2028 |
$6.3M |
$5.4M |
$857K |
$26.9M |
| Mar 2028 |
$6.5M |
$6.7M |
$-238K |
$25.9M |
| Feb 2028 |
$6.5M |
$5.9M |
$660K |
$25.9M |
| Jan 2028 |
$6.9M |
$5.7M |
$1.2M |
$25.2M |
| Dec 2027 |
$7.3M |
$5.7M |
$1.5M |
$23.8M |
| Nov 2027 |
$7.5M |
$5.2M |
$2.3M |
$22.1M |
| Oct 2027 |
$7.3M |
$9.1M |
$-1.7M |
$19.7M |
| Sep 2027 |
$7.3M |
$6.1M |
$1.3M |
$21.3M |
| Aug 2027 |
$7.8M |
$4.0M |
$3.8M |
$24.5M |
| Jul 2027 |
$7.4M |
$4.2M |
$3.1M |
$25.0M |