Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $423K |
| Matchday Revenue | $0 |
| Sponsorship | $50K |
| Merchandising | $476K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $72K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $19K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $784K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5.4M |
$2.4M |
$3.0M |
$46.5M |
| May 2028 |
$4.5M |
$2.8M |
$1.7M |
$43.5M |
| Apr 2028 |
$4.6M |
$2.5M |
$2.1M |
$41.7M |
| Mar 2028 |
$4.8M |
$4.1M |
$724K |
$39.6M |
| Feb 2028 |
$5.4M |
$2.6M |
$2.8M |
$38.9M |
| Jan 2028 |
$4.8M |
$2.5M |
$2.4M |
$36.1M |
| Dec 2027 |
$4.7M |
$2.7M |
$2.0M |
$33.7M |
| Nov 2027 |
$5.5M |
$2.6M |
$3.0M |
$31.7M |
| Oct 2027 |
$5.2M |
$5.0M |
$157K |
$28.7M |
| Sep 2027 |
$5.7M |
$3.2M |
$2.4M |
$28.6M |
| Aug 2027 |
$5.6M |
$2.6M |
$3.1M |
$26.1M |
| Jul 2027 |
$5.6M |
$2.6M |
$3.0M |
$31.6M |