Income Breakdown
| TV Revenue | $142K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $3K |
| Sponsorship | $1K |
| Merchandising | $32K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $904K |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $294K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $251K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.2M |
$554K |
$606K |
$1.7M |
| May 2028 |
$1.2M |
$655K |
$568K |
$1.1M |
| Apr 2028 |
$1.2M |
$592K |
$570K |
$486K |
| Mar 2028 |
$2.2M |
$669K |
$1.5M |
$10.7M |
| Feb 2028 |
$2.2M |
$556K |
$1.6M |
$9.2M |
| Jan 2028 |
$1.3M |
$463K |
$814K |
$7.6M |
| Dec 2027 |
$1.4M |
$455K |
$954K |
$6.7M |
| Nov 2027 |
$1.2M |
$547K |
$702K |
$5.8M |
| Oct 2027 |
$1.3M |
$970K |
$302K |
$5.1M |
| Sep 2027 |
$1.3M |
$588K |
$675K |
$4.8M |
| Aug 2027 |
$1.3M |
$515K |
$758K |
$4.1M |
| Jul 2027 |
$1.3M |
$516K |
$742K |
$3.3M |