Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $297K |
| Matchday Revenue | $21K |
| Sponsorship | $1K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $381K |
| Staff Wages | $11K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $262K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.4M |
$660K |
$695K |
$11.1M |
| May 2028 |
$1.3M |
$912K |
$420K |
$10.4M |
| Apr 2028 |
$1.5M |
$768K |
$773K |
$10.0M |
| Mar 2028 |
$1.5M |
$836K |
$705K |
$9.2M |
| Feb 2028 |
$1.6M |
$913K |
$679K |
$8.5M |
| Jan 2028 |
$1.3M |
$837K |
$435K |
$7.8M |
| Dec 2027 |
$1.5M |
$815K |
$667K |
$7.4M |
| Nov 2027 |
$1.5M |
$852K |
$634K |
$6.7M |
| Oct 2027 |
$1.5M |
$780K |
$675K |
$6.1M |
| Sep 2027 |
$1.4M |
$713K |
$714K |
$5.4M |
| Aug 2027 |
$1.4M |
$619K |
$763K |
$4.7M |
| Jul 2027 |
$1.5M |
$670K |
$799K |
$3.9M |