Income Breakdown
| TV Revenue | $689K |
| TV Placement Bonus | $81K |
| Matchday Revenue | $0 |
| Sponsorship | $969 |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $339K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $162K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$788K |
$512K |
$277K |
$6.2M |
| May 2028 |
$844K |
$561K |
$284K |
$5.9M |
| Apr 2028 |
$804K |
$505K |
$300K |
$5.7M |
| Mar 2028 |
$840K |
$720K |
$120K |
$5.4M |
| Feb 2028 |
$845K |
$653K |
$192K |
$5.2M |
| Jan 2028 |
$964K |
$556K |
$408K |
$5.1M |
| Dec 2027 |
$991K |
$554K |
$437K |
$4.6M |
| Nov 2027 |
$935K |
$604K |
$331K |
$4.2M |
| Oct 2027 |
$763K |
$839K |
$-76K |
$3.9M |
| Sep 2027 |
$852K |
$756K |
$97K |
$4.0M |
| Aug 2027 |
$1.6M |
$551K |
$1.1M |
$4.8M |
| Jul 2027 |
$865K |
$590K |
$275K |
$3.7M |