Income Breakdown
| TV Revenue | $326K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $0 |
| Sponsorship | $35K |
| Merchandising | $925K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.7M |
| Prize Money | $10K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $34K |
| Transfer Amortization | $215K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $633K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.1M |
$2.3M |
$745K |
$36.3M |
| May 2028 |
$3.1M |
$3.5M |
$-401K |
$35.4M |
| Apr 2028 |
$3.1M |
$2.8M |
$368K |
$35.5M |
| Mar 2028 |
$3.2M |
$3.3M |
$-137K |
$35.0M |
| Feb 2028 |
$3.3M |
$3.3M |
$-12K |
$35.0M |
| Jan 2028 |
$3.4M |
$3.1M |
$240K |
$34.9M |
| Dec 2027 |
$3.2M |
$2.9M |
$313K |
$34.4M |
| Nov 2027 |
$3.2M |
$3.0M |
$209K |
$33.9M |
| Oct 2027 |
$3.2M |
$3.3M |
$-76K |
$33.5M |
| Sep 2027 |
$5.4M |
$3.3M |
$2.0M |
$33.3M |
| Aug 2027 |
$5.3M |
$2.3M |
$3.1M |
$33.2M |
| Jul 2027 |
$3.7M |
$1.8M |
$1.9M |
$33.0M |