Income Breakdown
| TV Revenue | $676K |
| TV Placement Bonus | $311K |
| Matchday Revenue | $5K |
| Sponsorship | $82K |
| Merchandising | $869K |
| 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 | $38K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $494K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.9M |
$1.9M |
$24K |
$1.1M |
| May 2028 |
$1.9M |
$2.2M |
$-228K |
$1.1M |
| Apr 2028 |
$1.8M |
$1.9M |
$-84K |
$1.3M |
| Mar 2028 |
$1.9M |
$1.6M |
$339K |
$1.4M |
| Feb 2028 |
$1.9M |
$1.8M |
$144K |
$1.1M |
| Jan 2028 |
$3.4M |
$1.6M |
$1.8M |
$912K |
| Dec 2027 |
$1.9M |
$1.5M |
$350K |
$-597K |
| Nov 2027 |
$1.9M |
$1.6M |
$300K |
$-949K |
| Oct 2027 |
$1.9M |
$1.9M |
$-35K |
$-1.2M |
| Sep 2027 |
$1.9M |
$2.1M |
$-275K |
$-1.2M |
| Aug 2027 |
$2.1M |
$4.0M |
$-1.9M |
$-943K |
| Jul 2027 |
$2.0M |
$2.1M |
$-91K |
$982K |