Income Breakdown
| TV Revenue | $834K |
| TV Placement Bonus | $26K |
| Matchday Revenue | $132K |
| Sponsorship | $108K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $203K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $46K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $681K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.5M |
$2.8M |
$724K |
$3.9M |
| May 2028 |
$2.9M |
$2.8M |
$22K |
$3.1M |
| Apr 2028 |
$2.7M |
$2.2M |
$440K |
$3.1M |
| Mar 2028 |
$2.7M |
$2.2M |
$446K |
$2.7M |
| Feb 2028 |
$2.6M |
$2.5M |
$149K |
$2.2M |
| Jan 2028 |
$3.3M |
$2.4M |
$915K |
$2.1M |
| Dec 2027 |
$2.8M |
$3.0M |
$-241K |
$1.2M |
| Nov 2027 |
$2.7M |
$2.7M |
$-30K |
$1.4M |
| Oct 2027 |
$2.7M |
$3.0M |
$-309K |
$1.4M |
| Sep 2027 |
$2.7M |
$3.1M |
$-427K |
$1.8M |
| Aug 2027 |
$3.1M |
$3.2M |
$-165K |
$2.2M |
| Jul 2027 |
$4.0M |
$4.3M |
$-267K |
$2.4M |