Income Breakdown
| TV Revenue | $589K |
| TV Placement Bonus | $135K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $598K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $61K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $895K |
| Staff Wages | $20K |
| Transfer Amortization | $1K |
| Debt Interest | $55K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $393K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.4M |
$1.4M |
$67K |
$-11.9M |
| May 2028 |
$1.2M |
$1.6M |
$-423K |
$-12.0M |
| Apr 2028 |
$1.2M |
$1.3M |
$-95K |
$-11.5M |
| Mar 2028 |
$1.2M |
$1.8M |
$-564K |
$-11.4M |
| Feb 2028 |
$1.4M |
$1.8M |
$-379K |
$-10.9M |
| Jan 2028 |
$1.2M |
$1.6M |
$-443K |
$-10.5M |
| Dec 2027 |
$1.2M |
$1.6M |
$-400K |
$-10.1M |
| Nov 2027 |
$1.1M |
$1.8M |
$-656K |
$-9.7M |
| Oct 2027 |
$1.2M |
$3.2M |
$-2.0M |
$-9.0M |
| Sep 2027 |
$1.8M |
$2.1M |
$-325K |
$-7.0M |
| Aug 2027 |
$1.2M |
$1.5M |
$-352K |
$-6.7M |
| Jul 2027 |
$1.7M |
$1.3M |
$456K |
$-6.3M |