Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $573K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $25K |
| Transfer Amortization | $65K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.7M |
$3.3M |
$5.5M |
$39.3M |
| May 2028 |
$6.3M |
$3.3M |
$2.9M |
$33.8M |
| Apr 2028 |
$6.5M |
$3.4M |
$3.1M |
$30.8M |
| Mar 2028 |
$6.9M |
$5.8M |
$1.0M |
$27.6M |
| Feb 2028 |
$6.9M |
$3.7M |
$3.2M |
$26.5M |
| Jan 2028 |
$7.1M |
$3.3M |
$3.8M |
$23.3M |
| Dec 2027 |
$7.4M |
$3.2M |
$4.2M |
$19.4M |
| Nov 2027 |
$7.3M |
$3.3M |
$4.0M |
$15.1M |
| Oct 2027 |
$7.4M |
$5.1M |
$2.3M |
$11.0M |
| Sep 2027 |
$8.3M |
$3.9M |
$4.4M |
$8.6M |
| Aug 2027 |
$5.9M |
$2.7M |
$3.1M |
$4.1M |
| Jul 2027 |
$2.4M |
$1.7M |
$705K |
$2.9M |