Income Breakdown
| TV Revenue | $188K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $315 |
| Sponsorship | $7K |
| Merchandising | $255K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $348K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $819K |
| Staff Wages | $21K |
| Transfer Amortization | $5K |
| Debt Interest | $1K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $196K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$857K |
$1.0M |
$-187K |
$-428K |
| May 2028 |
$873K |
$1.0M |
$-127K |
$-246K |
| Apr 2028 |
$872K |
$1.1M |
$-256K |
$-123K |
| Mar 2028 |
$881K |
$938K |
$-57K |
$127K |
| Feb 2028 |
$1.0M |
$1.5M |
$-500K |
$180K |
| Jan 2028 |
$1.1M |
$893K |
$176K |
$675K |
| Dec 2027 |
$995K |
$888K |
$107K |
$494K |
| Nov 2027 |
$988K |
$887K |
$101K |
$382K |
| Oct 2027 |
$978K |
$1.2M |
$-188K |
$277K |
| Sep 2027 |
$981K |
$880K |
$100K |
$460K |
| Aug 2027 |
$998K |
$990K |
$8K |
$355K |
| Jul 2027 |
$1.0M |
$988K |
$17K |
$341K |