Income Breakdown
| TV Revenue | $617K |
| TV Placement Bonus | $378K |
| Matchday Revenue | $19K |
| Sponsorship | $8K |
| Merchandising | $67K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $907K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $237K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.1M |
$1.2M |
$-20K |
$-1.6M |
| May 2028 |
$1.1M |
$1.2M |
$-95K |
$-1.6M |
| Apr 2028 |
$1.2M |
$1.2M |
$-4K |
$-1.5M |
| Mar 2028 |
$1.1M |
$1.2M |
$-127K |
$-1.5M |
| Feb 2028 |
$876K |
$1.4M |
$-571K |
$4.1M |
| Jan 2028 |
$1.0M |
$1.0M |
$44K |
$4.6M |
| Dec 2027 |
$787K |
$1.0M |
$-227K |
$4.6M |
| Nov 2027 |
$802K |
$1.1M |
$-266K |
$4.8M |
| Oct 2027 |
$869K |
$1.2M |
$-305K |
$5.1M |
| Sep 2027 |
$884K |
$945K |
$-60K |
$5.4M |
| Aug 2027 |
$6.5M |
$1.3M |
$5.2M |
$5.4M |
| Jul 2027 |
$1.5M |
$1.4M |
$168K |
$253K |