Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $458K |
| Matchday Revenue | $0 |
| Sponsorship | $59K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $37K |
| Transfer Amortization | $58K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $877K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5.5M |
$4.5M |
$1.0M |
$46.1M |
| May 2028 |
$5.5M |
$4.7M |
$794K |
$45.1M |
| Apr 2028 |
$5.6M |
$4.7M |
$967K |
$44.2M |
| Mar 2028 |
$6.3M |
$5.1M |
$1.3M |
$43.2M |
| Feb 2028 |
$6.1M |
$5.1M |
$963K |
$42.7M |
| Jan 2028 |
$6.1M |
$4.9M |
$1.2M |
$41.7M |
| Dec 2027 |
$6.0M |
$5.2M |
$749K |
$40.5M |
| Nov 2027 |
$6.2M |
$5.0M |
$1.2M |
$39.7M |
| Oct 2027 |
$6.5M |
$9.7M |
$-3.3M |
$38.4M |
| Sep 2027 |
$5.9M |
$7.7M |
$-1.9M |
$41.6M |
| Aug 2027 |
$6.6M |
$4.0M |
$2.6M |
$43.4M |
| Jul 2027 |
$9.7M |
$3.5M |
$6.3M |
$62.5M |