Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $688K |
| Matchday Revenue | $60K |
| Sponsorship | $3K |
| Merchandising | $162K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $660K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.5M |
$1.3M |
$2.2M |
$41.7M |
| May 2028 |
$3.1M |
$1.2M |
$1.9M |
$39.5M |
| Apr 2028 |
$3.4M |
$1.2M |
$2.2M |
$37.5M |
| Mar 2028 |
$4.2M |
$1.4M |
$2.8M |
$35.3M |
| Feb 2028 |
$3.7M |
$1.2M |
$2.4M |
$32.5M |
| Jan 2028 |
$4.6M |
$1.2M |
$3.4M |
$30.0M |
| Dec 2027 |
$3.8M |
$1.2M |
$2.6M |
$26.6M |
| Nov 2027 |
$3.9M |
$1.2M |
$2.7M |
$24.0M |
| Oct 2027 |
$3.8M |
$1.9M |
$1.9M |
$21.3M |
| Sep 2027 |
$3.9M |
$1.2M |
$2.8M |
$19.5M |
| Aug 2027 |
$3.8M |
$1.2M |
$2.6M |
$16.7M |
| Jul 2027 |
$3.8M |
$1.1M |
$2.7M |
$14.1M |