Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $0 |
| Merchandising | $57K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $547K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $606K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.2M |
$2.6M |
$-1.3M |
$-37.4M |
| May 2028 |
$365K |
$2.9M |
$-2.5M |
$-36.1M |
| Apr 2028 |
$445K |
$2.3M |
$-1.9M |
$-33.5M |
| Mar 2028 |
$62K |
$1.9M |
$-1.8M |
$-31.7M |
| Feb 2028 |
$62K |
$1.6M |
$-1.6M |
$-29.8M |
| Jan 2028 |
$498K |
$3.0M |
$-2.5M |
$-28.3M |
| Dec 2027 |
$62K |
$1.6M |
$-1.6M |
$-25.7M |
| Nov 2027 |
$75K |
$1.6M |
$-1.5M |
$-24.1M |
| Oct 2027 |
$67K |
$2.9M |
$-2.8M |
$-22.6M |
| Sep 2027 |
$81K |
$1.9M |
$-1.8M |
$-19.8M |
| Aug 2027 |
$15K |
$1.7M |
$-1.7M |
$-18.1M |
| Jul 2027 |
$23K |
$1.6M |
$-1.6M |
$-16.4M |