Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $170K |
| Matchday Revenue | $0 |
| Sponsorship | $13K |
| Merchandising | $178K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $24K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $987K |
| Staff Wages | $28K |
| Transfer Amortization | $25K |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $400K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.6M |
$1.5M |
$99K |
$-8.1M |
| May 2028 |
$1.4M |
$1.7M |
$-343K |
$-8.3M |
| Apr 2028 |
$1.4M |
$1.4M |
$34K |
$-7.9M |
| Mar 2028 |
$1.4M |
$2.6M |
$-1.2M |
$-8.0M |
| Feb 2028 |
$1.4M |
$1.9M |
$-474K |
$-6.9M |
| Jan 2028 |
$1.4M |
$1.7M |
$-238K |
$-6.4M |
| Dec 2027 |
$1.4M |
$1.7M |
$-283K |
$-6.2M |
| Nov 2027 |
$1.4M |
$1.8M |
$-341K |
$-5.9M |
| Oct 2027 |
$1.4M |
$3.4M |
$-2.0M |
$-5.6M |
| Sep 2027 |
$1.3M |
$2.0M |
$-715K |
$-3.6M |
| Aug 2027 |
$1.3M |
$1.5M |
$-187K |
$-2.9M |
| Jul 2027 |
$1.3M |
$1.5M |
$-213K |
$-2.8M |