Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $286K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $806K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $47K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $25K |
| Transfer Amortization | $338K |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $914K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.0M |
$3.6M |
$2.4M |
$189K |
| May 2028 |
$4.7M |
$3.9M |
$847K |
$-2.5M |
| Apr 2028 |
$5.3M |
$6.0M |
$-771K |
$-3.7M |
| Mar 2028 |
$5.0M |
$5.9M |
$-833K |
$-3.3M |
| Feb 2028 |
$5.3M |
$4.6M |
$783K |
$-1.1M |
| Jan 2028 |
$5.3M |
$4.4M |
$886K |
$-2.2M |
| Dec 2027 |
$5.2M |
$4.2M |
$942K |
$-3.4M |
| Nov 2027 |
$5.8M |
$4.3M |
$1.4M |
$-4.6M |
| Oct 2027 |
$6.2M |
$5.4M |
$835K |
$-6.4M |
| Sep 2027 |
$7.5M |
$5.3M |
$2.2M |
$-7.5M |
| Aug 2027 |
$5.2M |
$3.9M |
$1.2M |
$-9.7M |
| Jul 2027 |
$5.2M |
$3.3M |
$2.0M |
$15.4M |