Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $1K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $861K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $331K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.1M |
$1.2M |
$-95K |
$1.3M |
| May 2028 |
$1.1M |
$1.4M |
$-257K |
$1.4M |
| Apr 2028 |
$1.2M |
$1.2M |
$-49K |
$1.6M |
| Mar 2028 |
$1.3M |
$1.7M |
$-311K |
$1.7M |
| Feb 2028 |
$1.4M |
$1.1M |
$221K |
$2.0M |
| Jan 2028 |
$1.3M |
$1.0M |
$310K |
$1.8M |
| Dec 2027 |
$1.6M |
$1.1M |
$462K |
$1.5M |
| Nov 2027 |
$1.3M |
$1.1M |
$247K |
$1.0M |
| Oct 2027 |
$1.4M |
$1.9M |
$-512K |
$769K |
| Sep 2027 |
$1.4M |
$1.6M |
$-256K |
$1.3M |
| Aug 2027 |
$1.4M |
$1.2M |
$229K |
$1.5M |
| Jul 2027 |
$1.4M |
$1.3M |
$28K |
$1.3M |