Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $283K |
| Matchday Revenue | $0 |
| Sponsorship | $15K |
| Merchandising | $221K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $66K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $446K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.8M |
$1.6M |
$199K |
$-5.4M |
| May 2028 |
$1.6M |
$1.9M |
$-391K |
$-5.6M |
| Apr 2028 |
$1.6M |
$1.8M |
$-204K |
$-5.3M |
| Mar 2028 |
$1.6M |
$1.8M |
$-181K |
$-5.1M |
| Feb 2028 |
$1.8M |
$2.3M |
$-479K |
$-4.9M |
| Jan 2028 |
$1.7M |
$1.8M |
$-160K |
$-4.4M |
| Dec 2027 |
$1.7M |
$1.8M |
$-143K |
$-4.2M |
| Nov 2027 |
$1.6M |
$1.9M |
$-321K |
$-4.1M |
| Oct 2027 |
$1.6M |
$4.1M |
$-2.5M |
$-3.8M |
| Sep 2027 |
$1.5M |
$1.9M |
$-436K |
$-1.2M |
| Aug 2027 |
$1.5M |
$1.6M |
$-120K |
$-798K |
| Jul 2027 |
$1.5M |
$1.6M |
$-53K |
$-679K |