Income Breakdown
| TV Revenue | $348K |
| TV Placement Bonus | $93K |
| Matchday Revenue | $70K |
| Sponsorship | $97K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $54K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $427K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.9M |
$2.2M |
$-284K |
$-2.4M |
| May 2028 |
$1.8M |
$2.0M |
$-188K |
$-2.1M |
| Apr 2028 |
$2.1M |
$2.1M |
$6K |
$-1.9M |
| Mar 2028 |
$2.0M |
$2.4M |
$-436K |
$-1.9M |
| Feb 2028 |
$2.1M |
$2.3M |
$-193K |
$-1.5M |
| Jan 2028 |
$1.9M |
$2.1M |
$-201K |
$-1.3M |
| Dec 2027 |
$1.9M |
$2.0M |
$-44K |
$-1.1M |
| Nov 2027 |
$2.0M |
$2.1M |
$-86K |
$-1.0M |
| Oct 2027 |
$1.9M |
$6.3M |
$-4.4M |
$-933K |
| Sep 2027 |
$1.7M |
$1.8M |
$-96K |
$3.5M |
| Aug 2027 |
$1.7M |
$2.6M |
$-864K |
$3.6M |
| Jul 2027 |
$1.7M |
$1.5M |
$195K |
$4.4M |