Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $594K |
| Matchday Revenue | $253K |
| Sponsorship | $14K |
| Merchandising | $356K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $581K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$2.3M |
$2.0M |
$281K |
$4.7M |
| May 2028 |
$2.5M |
$4.0M |
$-1.4M |
$4.4M |
| Apr 2028 |
$2.4M |
$2.2M |
$207K |
$5.8M |
| Mar 2028 |
$2.4M |
$2.4M |
$68K |
$5.6M |
| Feb 2028 |
$2.5M |
$2.4M |
$66K |
$5.6M |
| Jan 2028 |
$2.3M |
$2.1M |
$147K |
$5.5M |
| Dec 2027 |
$2.3M |
$2.2M |
$151K |
$5.3M |
| Nov 2027 |
$2.1M |
$2.0M |
$108K |
$5.2M |
| Oct 2027 |
$2.2M |
$2.1M |
$95K |
$5.1M |
| Sep 2027 |
$2.1M |
$2.4M |
$-304K |
$5.0M |
| Aug 2027 |
$2.2M |
$1.6M |
$659K |
$5.3M |
| Jul 2027 |
$2.8M |
$1.8M |
$954K |
$4.6M |