Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $191K |
| Matchday Revenue | $46K |
| Sponsorship | $41K |
| Merchandising | $312K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $22K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $638K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$4.0M |
$1.7M |
$2.3M |
$34.5M |
| May 2028 |
$3.3M |
$2.0M |
$1.4M |
$32.2M |
| Apr 2028 |
$3.4M |
$2.1M |
$1.3M |
$30.8M |
| Mar 2028 |
$3.4M |
$2.0M |
$1.3M |
$29.6M |
| Feb 2028 |
$3.5M |
$2.3M |
$1.2M |
$28.2M |
| Jan 2028 |
$3.7M |
$1.9M |
$1.8M |
$27.1M |
| Dec 2027 |
$3.7M |
$2.1M |
$1.7M |
$25.3M |
| Nov 2027 |
$3.9M |
$2.1M |
$1.9M |
$23.6M |
| Oct 2027 |
$4.3M |
$2.9M |
$1.4M |
$21.7M |
| Sep 2027 |
$4.1M |
$3.8M |
$316K |
$20.4M |
| Aug 2027 |
$4.1M |
$1.8M |
$2.3M |
$29.9M |
| Jul 2027 |
$4.0M |
$1.8M |
$2.3M |
$27.7M |