Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $76K |
| Sponsorship | $0 |
| Merchandising | $148K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $660K |
| Staff Wages | $15K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$2.8M |
$1.2M |
$1.7M |
$16.8M |
| May 2028 |
$2.9M |
$1.2M |
$1.7M |
$15.1M |
| Apr 2028 |
$2.8M |
$1.1M |
$1.7M |
$13.4M |
| Mar 2028 |
$3.3M |
$1.6M |
$1.6M |
$11.7M |
| Feb 2028 |
$3.1M |
$1.0M |
$2.1M |
$10.1M |
| Jan 2028 |
$3.1M |
$944K |
$2.2M |
$8.1M |
| Dec 2027 |
$2.8M |
$928K |
$1.9M |
$5.9M |
| Nov 2027 |
$3.0M |
$954K |
$2.0M |
$4.0M |
| Oct 2027 |
$3.0M |
$1.9M |
$1.0M |
$1.9M |
| Sep 2027 |
$3.0M |
$1.0M |
$2.0M |
$900K |
| Aug 2027 |
$3.1M |
$1.1M |
$2.0M |
$-1.1M |
| Jul 2027 |
$3.1M |
$1.2M |
$2.0M |
$-3.0M |