Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $523K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $33K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $763K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$4.7M |
$2.5M |
$2.1M |
$37.7M |
| May 2028 |
$4.0M |
$3.6M |
$409K |
$35.5M |
| Apr 2028 |
$4.0M |
$2.4M |
$1.6M |
$35.1M |
| Mar 2028 |
$4.1M |
$3.6M |
$478K |
$33.5M |
| Feb 2028 |
$8.3M |
$2.9M |
$5.4M |
$33.0M |
| Jan 2028 |
$4.4M |
$2.4M |
$2.0M |
$28.0M |
| Dec 2027 |
$4.4M |
$2.4M |
$2.0M |
$26.0M |
| Nov 2027 |
$4.5M |
$2.8M |
$1.8M |
$23.9M |
| Oct 2027 |
$5.0M |
$5.0M |
$-36K |
$22.2M |
| Sep 2027 |
$4.2M |
$2.8M |
$1.5M |
$22.2M |
| Aug 2027 |
$4.2M |
$2.8M |
$1.4M |
$20.7M |
| Jul 2027 |
$4.2M |
$2.5M |
$1.7M |
$35.2M |