Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $265K |
| Matchday Revenue | $28K |
| Sponsorship | $35K |
| Merchandising | $296K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $44K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $30K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $656K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.7M |
$1.8M |
$1.9M |
$7.1M |
| May 2028 |
$3.1M |
$2.7M |
$406K |
$5.2M |
| Apr 2028 |
$2.8M |
$2.3M |
$477K |
$4.7M |
| Mar 2028 |
$2.9M |
$3.1M |
$-148K |
$4.1M |
| Feb 2028 |
$3.3M |
$2.5M |
$768K |
$4.2M |
| Jan 2028 |
$2.9M |
$2.3M |
$630K |
$3.3M |
| Dec 2027 |
$3.2M |
$2.5M |
$721K |
$2.6M |
| Nov 2027 |
$2.9M |
$2.1M |
$860K |
$1.8M |
| Oct 2027 |
$2.9M |
$4.1M |
$-1.2M |
$13.5M |
| Sep 2027 |
$2.9M |
$2.6M |
$337K |
$14.6M |
| Aug 2027 |
$3.2M |
$1.9M |
$1.3M |
$14.2M |
| Jul 2027 |
$4.0M |
$2.2M |
$1.7M |
$13.1M |