Income Breakdown
| TV Revenue | $661K |
| TV Placement Bonus | $155K |
| Matchday Revenue | $6K |
| Sponsorship | $76K |
| Merchandising | $508K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $27K |
| Transfer Amortization | $125 |
| Debt Interest | $7K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $348K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.4M |
$1.9M |
$-508K |
$-2.0M |
| May 2028 |
$1.5M |
$2.0M |
$-583K |
$-1.5M |
| Apr 2028 |
$1.7M |
$1.8M |
$-125K |
$-940K |
| Mar 2028 |
$1.4M |
$1.7M |
$-324K |
$-815K |
| Feb 2028 |
$1.4M |
$1.3M |
$27K |
$-492K |
| Jan 2028 |
$2.0M |
$1.4M |
$664K |
$-519K |
| Dec 2027 |
$1.4M |
$1.4M |
$1K |
$-1.2M |
| Nov 2027 |
$1.4M |
$1.4M |
$23K |
$-1.2M |
| Oct 2027 |
$1.4M |
$2.0M |
$-665K |
$-1.2M |
| Sep 2027 |
$1.4M |
$1.6M |
$-208K |
$-542K |
| Aug 2027 |
$1.5M |
$1.7M |
$-255K |
$-334K |
| Jul 2027 |
$1.9M |
$1.8M |
$96K |
$-73K |