Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $744K |
| Matchday Revenue | $295K |
| Sponsorship | $127K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $56K |
| Transfer Amortization | $440K |
| Debt Interest | $12K |
| Loan Fees (Out) | $103K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$4.5M |
$5.8M |
$-1.3M |
$-4.4M |
| May 2028 |
$4.2M |
$8.0M |
$-3.8M |
$-3.6M |
| Apr 2028 |
$4.3M |
$4.3M |
$6K |
$-202K |
| Mar 2028 |
$4.5M |
$3.9M |
$635K |
$-649K |
| Feb 2028 |
$4.2M |
$3.9M |
$339K |
$2.7M |
| Jan 2028 |
$4.3M |
$4.1M |
$176K |
$2.0M |
| Dec 2027 |
$4.4M |
$4.2M |
$194K |
$1.5M |
| Nov 2027 |
$5.9M |
$5.0M |
$908K |
$935K |
| Oct 2027 |
$4.6M |
$4.8M |
$-157K |
$-331K |
| Sep 2027 |
$4.6M |
$6.4M |
$-1.7M |
$-530K |
| Aug 2027 |
$4.2M |
$4.8M |
$-562K |
$3.2M |
| Jul 2027 |
$4.6M |
$4.8M |
$-207K |
$9.6M |