Income Breakdown
| TV Revenue | $935K |
| TV Placement Bonus | $471K |
| Matchday Revenue | $47K |
| Sponsorship | $1K |
| Merchandising | $67K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $850K |
| Staff Wages | $15K |
| Transfer Amortization | $8K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $327K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.6M |
$1.2M |
$354K |
$-1.6M |
| May 2028 |
$1.5M |
$1.3M |
$214K |
$-1.9M |
| Apr 2028 |
$1.1M |
$1.1M |
$84K |
$-2.2M |
| Mar 2028 |
$1.0M |
$1.5M |
$-471K |
$-2.3M |
| Feb 2028 |
$1.0M |
$839K |
$190K |
$-1.8M |
| Jan 2028 |
$1.0M |
$821K |
$197K |
$-1.6M |
| Dec 2027 |
$1.1M |
$963K |
$170K |
$-1.8M |
| Nov 2027 |
$1.1M |
$899K |
$186K |
$-2.0M |
| Oct 2027 |
$1.1M |
$3.6M |
$-2.5M |
$-2.1M |
| Sep 2027 |
$1.1M |
$1.9M |
$-762K |
$361K |
| Aug 2027 |
$1.2M |
$1.1M |
$20K |
$1.1M |
| Jul 2027 |
$1.2M |
$1.4M |
$-206K |
$1.1M |