Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $544K |
| Matchday Revenue | $43K |
| Sponsorship | $1K |
| Merchandising | $105K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $882K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $391K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.7M |
$1.3M |
$442K |
$6.0M |
| May 2028 |
$1.8M |
$2.1M |
$-311K |
$5.6M |
| Apr 2028 |
$1.8M |
$1.4M |
$378K |
$5.9M |
| Mar 2028 |
$1.8M |
$1.4M |
$412K |
$5.5M |
| Feb 2028 |
$2.3M |
$1.4M |
$847K |
$5.1M |
| Jan 2028 |
$1.8M |
$1.4M |
$473K |
$4.3M |
| Dec 2027 |
$1.8M |
$1.8M |
$-25K |
$3.8M |
| Nov 2027 |
$1.7M |
$1.3M |
$336K |
$3.8M |
| Oct 2027 |
$1.7M |
$1.5M |
$171K |
$3.5M |
| Sep 2027 |
$1.8M |
$1.8M |
$-81K |
$3.3M |
| Aug 2027 |
$2.1M |
$1.2M |
$880K |
$3.4M |
| Jul 2027 |
$1.8M |
$1.2M |
$645K |
$2.5M |