Income Breakdown
| TV Revenue | $832K |
| TV Placement Bonus | $129K |
| Matchday Revenue | $248K |
| Sponsorship | $93K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $191K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $37K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $718K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.6M |
$3.5M |
$121K |
$4.5M |
| May 2028 |
$3.3M |
$3.2M |
$97K |
$4.4M |
| Apr 2028 |
$3.2M |
$2.5M |
$718K |
$4.2M |
| Mar 2028 |
$3.2M |
$2.8M |
$402K |
$3.5M |
| Feb 2028 |
$3.3M |
$3.5M |
$-208K |
$3.1M |
| Jan 2028 |
$6.8M |
$2.6M |
$4.2M |
$3.2M |
| Dec 2027 |
$3.9M |
$3.1M |
$796K |
$-969K |
| Nov 2027 |
$3.8M |
$3.5M |
$335K |
$-1.8M |
| Oct 2027 |
$4.0M |
$4.5M |
$-571K |
$-2.2M |
| Sep 2027 |
$4.2M |
$4.1M |
$19K |
$-1.6M |
| Aug 2027 |
$4.3M |
$4.4M |
$-67K |
$-1.7M |
| Jul 2027 |
$10.8M |
$4.4M |
$6.4M |
$-787K |