Income Breakdown
| TV Revenue | $276K |
| TV Placement Bonus | $134K |
| Matchday Revenue | $11K |
| Sponsorship | $36K |
| Merchandising | $350K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $24K |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $326K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$864K |
$1.5M |
$-617K |
$-5.6M |
| May 2028 |
$779K |
$1.8M |
$-1.0M |
$-5.0M |
| Apr 2028 |
$929K |
$1.0M |
$-121K |
$-4.0M |
| Mar 2028 |
$1.5M |
$1.0M |
$427K |
$-3.9M |
| Feb 2028 |
$706K |
$1.1M |
$-374K |
$-4.3M |
| Jan 2028 |
$716K |
$1.1M |
$-335K |
$-3.9M |
| Dec 2027 |
$887K |
$1.2M |
$-346K |
$-3.6M |
| Nov 2027 |
$810K |
$1.3M |
$-454K |
$-3.2M |
| Oct 2027 |
$785K |
$1.5M |
$-732K |
$-2.8M |
| Sep 2027 |
$855K |
$1.5M |
$-625K |
$-2.0M |
| Aug 2027 |
$812K |
$1.2M |
$-420K |
$-1.4M |
| Jul 2027 |
$846K |
$1.3M |
$-415K |
$-999K |