Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $273K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $480K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $71K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $34K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $655K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5.2M |
$2.4M |
$2.8M |
$29.1M |
| May 2028 |
$3.7M |
$3.4M |
$320K |
$26.3M |
| Apr 2028 |
$3.6M |
$2.8M |
$801K |
$26.0M |
| Mar 2028 |
$3.9M |
$2.8M |
$1.1M |
$25.2M |
| Feb 2028 |
$5.8M |
$3.0M |
$2.8M |
$24.1M |
| Jan 2028 |
$3.8M |
$2.9M |
$932K |
$21.3M |
| Dec 2027 |
$3.9M |
$3.4M |
$568K |
$20.3M |
| Nov 2027 |
$3.8M |
$2.9M |
$875K |
$19.7M |
| Oct 2027 |
$3.8M |
$3.5M |
$259K |
$18.9M |
| Sep 2027 |
$4.6M |
$3.1M |
$1.5M |
$18.6M |
| Aug 2027 |
$4.5M |
$2.5M |
$2.0M |
$32.5M |
| Jul 2027 |
$4.6M |
$2.5M |
$2.2M |
$30.6M |