Income Breakdown
| TV Revenue | $203K |
| TV Placement Bonus | $123K |
| Matchday Revenue | $28K |
| Sponsorship | $23K |
| Merchandising | $340K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $866K |
| Staff Wages | $13K |
| Transfer Amortization | $5K |
| Debt Interest | $31K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $320K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$716K |
$1.2M |
$-532K |
$-7.1M |
| May 2028 |
$669K |
$1.9M |
$-1.3M |
$-6.6M |
| Apr 2028 |
$669K |
$997K |
$-329K |
$-5.3M |
| Mar 2028 |
$2.0M |
$1.1M |
$978K |
$-5.0M |
| Feb 2028 |
$676K |
$1.1M |
$-401K |
$-5.8M |
| Jan 2028 |
$679K |
$1.1M |
$-382K |
$-5.4M |
| Dec 2027 |
$676K |
$1.1M |
$-382K |
$-5.0M |
| Nov 2027 |
$778K |
$1.0M |
$-260K |
$-4.6M |
| Oct 2027 |
$675K |
$1.5M |
$-834K |
$-4.3M |
| Sep 2027 |
$784K |
$1.2M |
$-443K |
$-3.5M |
| Aug 2027 |
$778K |
$1.4M |
$-585K |
$-3.1M |
| Jul 2027 |
$735K |
$1.3M |
$-599K |
$-2.5M |