Income Breakdown
| TV Revenue | $456K |
| TV Placement Bonus | $145K |
| Matchday Revenue | $0 |
| Sponsorship | $61K |
| Merchandising | $818K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $40K |
| Transfer Amortization | $28K |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $416K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.5M |
$1.8M |
$-350K |
$-5.3M |
| May 2028 |
$1.6M |
$2.3M |
$-785K |
$-5.0M |
| Apr 2028 |
$1.7M |
$1.9M |
$-216K |
$-4.2M |
| Mar 2028 |
$4.1M |
$2.7M |
$1.4M |
$-4.0M |
| Feb 2028 |
$1.6M |
$2.3M |
$-634K |
$-5.3M |
| Jan 2028 |
$1.7M |
$2.1M |
$-487K |
$-4.7M |
| Dec 2027 |
$1.9M |
$2.6M |
$-740K |
$-4.2M |
| Nov 2027 |
$1.8M |
$2.3M |
$-515K |
$-3.5M |
| Oct 2027 |
$3.0M |
$4.8M |
$-1.8M |
$-3.0M |
| Sep 2027 |
$1.8M |
$3.9M |
$-2.1M |
$-1.3M |
| Aug 2027 |
$1.7M |
$2.5M |
$-736K |
$819K |
| Jul 2027 |
$2.5M |
$2.0M |
$580K |
$1.6M |