Income Breakdown
| TV Revenue | $148K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $31K |
| Sponsorship | $21K |
| Merchandising | $150K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $658K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $717K |
| Staff Wages | $28K |
| Transfer Amortization | $354 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $309K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.1M |
$1.1M |
$38K |
$10.5M |
| May 2028 |
$1.1M |
$1.3M |
$-185K |
$10.4M |
| Apr 2028 |
$1.1M |
$953K |
$123K |
$10.6M |
| Mar 2028 |
$1.1M |
$1.2M |
$-132K |
$10.5M |
| Feb 2028 |
$1.1M |
$828K |
$246K |
$10.6M |
| Jan 2028 |
$1.4M |
$820K |
$543K |
$10.4M |
| Dec 2027 |
$1.4M |
$821K |
$565K |
$9.8M |
| Nov 2027 |
$1.3M |
$852K |
$464K |
$9.3M |
| Oct 2027 |
$1.4M |
$1.7M |
$-296K |
$8.8M |
| Sep 2027 |
$1.3M |
$1.1M |
$287K |
$9.1M |
| Aug 2027 |
$1.4M |
$1.0M |
$325K |
$8.8M |
| Jul 2027 |
$1.4M |
$1.0M |
$355K |
$8.5M |