Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $43K |
| Sponsorship | $3K |
| Merchandising | $273K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $745K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $604K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.8M |
$1.4M |
$2.4M |
$53.1M |
| May 2028 |
$4.0M |
$1.7M |
$2.3M |
$50.7M |
| Apr 2028 |
$3.9M |
$1.3M |
$2.6M |
$48.4M |
| Mar 2028 |
$4.0M |
$1.4M |
$2.6M |
$45.8M |
| Feb 2028 |
$3.5M |
$1.5M |
$2.1M |
$43.2M |
| Jan 2028 |
$3.8M |
$1.4M |
$2.4M |
$41.1M |
| Dec 2027 |
$3.7M |
$1.4M |
$2.3M |
$38.8M |
| Nov 2027 |
$4.4M |
$1.5M |
$2.9M |
$36.5M |
| Oct 2027 |
$3.8M |
$2.2M |
$1.6M |
$33.6M |
| Sep 2027 |
$3.7M |
$1.2M |
$2.5M |
$35.7M |
| Aug 2027 |
$3.6M |
$1.2M |
$2.4M |
$33.3M |
| Jul 2027 |
$4.3M |
$1.2M |
$3.1M |
$30.9M |