Income Breakdown
| TV Revenue | $540K |
| TV Placement Bonus | $95K |
| Matchday Revenue | $0 |
| Sponsorship | $45K |
| Merchandising | $534K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.1M |
| Prize Money | $54K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $29K |
| Transfer Amortization | $23K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $640K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.4M |
$2.1M |
$1.3M |
$2.5M |
| May 2028 |
$3.1M |
$2.1M |
$1.1M |
$1.2M |
| Apr 2028 |
$3.1M |
$2.1M |
$1.1M |
$128K |
| Mar 2028 |
$3.1M |
$3.1M |
$12K |
$-948K |
| Feb 2028 |
$3.2M |
$2.5M |
$656K |
$-984K |
| Jan 2028 |
$3.2M |
$2.9M |
$232K |
$-1.7M |
| Dec 2027 |
$3.3M |
$2.7M |
$610K |
$-1.9M |
| Nov 2027 |
$3.2M |
$3.2M |
$-4K |
$-2.6M |
| Oct 2027 |
$3.3M |
$9.4M |
$-6.1M |
$-2.6M |
| Sep 2027 |
$5.7M |
$3.5M |
$2.2M |
$3.5M |
| Aug 2027 |
$5.8M |
$3.1M |
$2.7M |
$12.3M |
| Jul 2027 |
$3.6M |
$2.7M |
$926K |
$9.5M |