Income Breakdown
| TV Revenue | $780K |
| TV Placement Bonus | $120K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $108K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $639K |
| Staff Wages | $21K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $556K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.6M |
$1.2M |
$335K |
$3.6M |
| May 2028 |
$1.6M |
$1.2M |
$352K |
$3.2M |
| Apr 2028 |
$1.6M |
$1.6M |
$51K |
$2.9M |
| Mar 2028 |
$1.7M |
$1.2M |
$421K |
$2.8M |
| Feb 2028 |
$1.8M |
$1.2M |
$521K |
$2.4M |
| Jan 2028 |
$1.7M |
$1.2M |
$421K |
$1.9M |
| Dec 2027 |
$1.5M |
$1.2M |
$244K |
$1.5M |
| Nov 2027 |
$1.6M |
$1.2M |
$386K |
$1.2M |
| Oct 2027 |
$1.4M |
$718K |
$647K |
$829K |
| Sep 2027 |
$1.3M |
$2.0M |
$-780K |
$182K |
| Aug 2027 |
$1.1M |
$1.8M |
$-673K |
$961K |
| Jul 2027 |
$1.2M |
$823K |
$333K |
$1.6M |