Income Breakdown
| TV Revenue | $1.6M |
| TV Placement Bonus | $566K |
| Matchday Revenue | $0 |
| Sponsorship | $65K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $266K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $50K |
| Transfer Amortization | $48K |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $892K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.6M |
$2.7M |
$939K |
$-2.5M |
| May 2028 |
$2.9M |
$3.1M |
$-170K |
$-3.4M |
| Apr 2028 |
$2.9M |
$3.1M |
$-145K |
$-3.3M |
| Mar 2028 |
$3.0M |
$2.8M |
$202K |
$-3.2M |
| Feb 2028 |
$3.3M |
$4.2M |
$-894K |
$-3.5M |
| Jan 2028 |
$3.0M |
$3.7M |
$-710K |
$-2.6M |
| Dec 2027 |
$3.2M |
$3.5M |
$-287K |
$-2.0M |
| Nov 2027 |
$3.2M |
$3.6M |
$-403K |
$-1.7M |
| Oct 2027 |
$2.8M |
$6.2M |
$-3.4M |
$-1.4M |
| Sep 2027 |
$5.8M |
$4.2M |
$1.6M |
$1.9M |
| Aug 2027 |
$7.1M |
$3.0M |
$4.1M |
$30.4M |
| Jul 2027 |
$3.0M |
$3.1M |
$-108K |
$26.2M |