Income Breakdown
| TV Revenue | $795K |
| TV Placement Bonus | $176K |
| Matchday Revenue | $154K |
| Sponsorship | $100K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $245K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $30K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $617K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.1M |
$3.5M |
$-382K |
$8.5M |
| May 2028 |
$3.2M |
$3.9M |
$-726K |
$8.9M |
| Apr 2028 |
$3.0M |
$3.7M |
$-636K |
$9.6M |
| Mar 2028 |
$3.3M |
$5.1M |
$-1.9M |
$10.3M |
| Feb 2028 |
$3.1M |
$2.9M |
$209K |
$12.1M |
| Jan 2028 |
$3.2M |
$2.7M |
$460K |
$11.9M |
| Dec 2027 |
$3.1M |
$2.7M |
$415K |
$11.5M |
| Nov 2027 |
$3.2M |
$2.8M |
$359K |
$11.1M |
| Oct 2027 |
$3.0M |
$4.3M |
$-1.3M |
$10.7M |
| Sep 2027 |
$3.2M |
$3.0M |
$213K |
$12.0M |
| Aug 2027 |
$4.4M |
$2.7M |
$1.7M |
$11.8M |
| Jul 2027 |
$3.4M |
$2.5M |
$899K |
$10.3M |