Income Breakdown
| TV Revenue | $572K |
| TV Placement Bonus | $186K |
| Matchday Revenue | $0 |
| Sponsorship | $45K |
| Merchandising | $363K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.5M |
| Prize Money | $76K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $19K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $642K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.7M |
$2.0M |
$1.7M |
$21.1M |
| May 2028 |
$3.6M |
$2.3M |
$1.3M |
$19.3M |
| Apr 2028 |
$3.6M |
$1.9M |
$1.7M |
$18.1M |
| Mar 2028 |
$3.6M |
$2.5M |
$1.1M |
$16.4M |
| Feb 2028 |
$3.6M |
$2.4M |
$1.2M |
$15.3M |
| Jan 2028 |
$3.5M |
$2.4M |
$1.1M |
$14.1M |
| Dec 2027 |
$3.6M |
$2.3M |
$1.3M |
$12.9M |
| Nov 2027 |
$3.5M |
$2.4M |
$1.1M |
$11.7M |
| Oct 2027 |
$3.6M |
$3.2M |
$415K |
$10.5M |
| Sep 2027 |
$3.7M |
$2.9M |
$811K |
$10.1M |
| Aug 2027 |
$6.8M |
$2.8M |
$4.0M |
$9.3M |
| Jul 2027 |
$4.1M |
$2.2M |
$1.9M |
$13.8M |