Income Breakdown
| TV Revenue | $836K |
| TV Placement Bonus | $284K |
| Matchday Revenue | $91K |
| Sponsorship | $106K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $50K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $746K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.9M |
$3.1M |
$831K |
$13.6M |
| May 2028 |
$3.5M |
$3.3M |
$203K |
$12.7M |
| Apr 2028 |
$3.5M |
$2.5M |
$999K |
$12.5M |
| Mar 2028 |
$3.5M |
$2.7M |
$763K |
$11.5M |
| Feb 2028 |
$3.9M |
$2.7M |
$1.2M |
$10.7M |
| Jan 2028 |
$4.9M |
$2.8M |
$2.2M |
$9.5M |
| Dec 2027 |
$3.9M |
$3.7M |
$134K |
$7.4M |
| Nov 2027 |
$3.9M |
$3.3M |
$640K |
$7.2M |
| Oct 2027 |
$3.9M |
$3.3M |
$623K |
$6.6M |
| Sep 2027 |
$4.5M |
$3.3M |
$1.2M |
$5.9M |
| Aug 2027 |
$9.7M |
$4.3M |
$5.3M |
$4.7M |
| Jul 2027 |
$9.5M |
$5.0M |
$4.5M |
$-259K |