Income Breakdown
| TV Revenue | $648K |
| TV Placement Bonus | $31K |
| Matchday Revenue | $1K |
| Sponsorship | $5K |
| Merchandising | $288K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $18K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $240K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$974K |
$1.7M |
$-724K |
$-4.5M |
| May 2028 |
$963K |
$2.2M |
$-1.3M |
$-3.8M |
| Apr 2028 |
$1.1M |
$1.6M |
$-574K |
$-2.5M |
| Mar 2028 |
$1.3M |
$1.4M |
$-153K |
$-1.9M |
| Feb 2028 |
$1.3M |
$1.1M |
$164K |
$-1.8M |
| Jan 2028 |
$2.1M |
$1.1M |
$944K |
$-1.9M |
| Dec 2027 |
$1.3M |
$1.1M |
$140K |
$-2.9M |
| Nov 2027 |
$1.2M |
$1.1M |
$132K |
$-3.0M |
| Oct 2027 |
$1.2M |
$1.7M |
$-469K |
$-3.2M |
| Sep 2027 |
$1.2M |
$1.3M |
$-22K |
$-2.7M |
| Aug 2027 |
$1.3M |
$3.1M |
$-1.8M |
$-2.7M |
| Jul 2027 |
$1.4M |
$1.5M |
$-154K |
$-814K |