Income Breakdown
| TV Revenue | $712K |
| TV Placement Bonus | $223K |
| Matchday Revenue | $0 |
| Sponsorship | $53K |
| Merchandising | $853K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $153K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $23K |
| Transfer Amortization | $24K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $507K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$2.0M |
$1.9M |
$56K |
$-1.4M |
| May 2028 |
$1.6M |
$2.2M |
$-578K |
$-1.5M |
| Apr 2028 |
$1.7M |
$2.0M |
$-220K |
$-917K |
| Mar 2028 |
$2.5M |
$2.6M |
$-100K |
$-720K |
| Feb 2028 |
$2.2M |
$2.1M |
$30K |
$-644K |
| Jan 2028 |
$1.7M |
$2.0M |
$-246K |
$-697K |
| Dec 2027 |
$1.7M |
$2.0M |
$-300K |
$-475K |
| Nov 2027 |
$1.6M |
$2.1M |
$-494K |
$-198K |
| Oct 2027 |
$1.7M |
$2.2M |
$-443K |
$273K |
| Sep 2027 |
$1.6M |
$2.6M |
$-1.0M |
$692K |
| Aug 2027 |
$1.6M |
$1.8M |
$-157K |
$1.7M |
| Jul 2027 |
$4.1M |
$1.7M |
$2.4M |
$2.1M |