Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $151K |
| Matchday Revenue | $552K |
| Sponsorship | $85K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $254K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $25K |
| Transfer Amortization | $120K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $783K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5.6M |
$3.3M |
$2.3M |
$19.5M |
| May 2028 |
$3.9M |
$5.3M |
$-1.3M |
$17.1M |
| Apr 2028 |
$4.1M |
$3.5M |
$561K |
$18.3M |
| Mar 2028 |
$4.1M |
$3.6M |
$532K |
$17.6M |
| Feb 2028 |
$4.2M |
$3.9M |
$287K |
$17.0M |
| Jan 2028 |
$4.3M |
$3.5M |
$783K |
$16.7M |
| Dec 2027 |
$4.3M |
$3.4M |
$906K |
$15.8M |
| Nov 2027 |
$4.4M |
$3.4M |
$929K |
$14.8M |
| Oct 2027 |
$4.3M |
$4.6M |
$-294K |
$14.9M |
| Sep 2027 |
$4.2M |
$3.7M |
$507K |
$15.1M |
| Aug 2027 |
$3.6M |
$6.6M |
$-3.0M |
$20.2M |
| Jul 2027 |
$4.7M |
$2.8M |
$1.9M |
$23.2M |