Income Breakdown
| TV Revenue | $603K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $13K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $545K |
| Staff Wages | $42K |
| Transfer Amortization | $0 |
| Debt Interest | $49K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.0M |
$800K |
$242K |
$-4.9M |
| May 2028 |
$959K |
$867K |
$92K |
$-5.1M |
| Apr 2028 |
$956K |
$887K |
$70K |
$-5.2M |
| Mar 2028 |
$954K |
$876K |
$78K |
$-5.3M |
| Feb 2028 |
$964K |
$933K |
$31K |
$-5.4M |
| Jan 2028 |
$959K |
$1.4M |
$-441K |
$-5.4M |
| Dec 2027 |
$903K |
$893K |
$9K |
$-5.0M |
| Nov 2027 |
$958K |
$920K |
$38K |
$-5.0M |
| Oct 2027 |
$1.0M |
$1.2M |
$-146K |
$-5.0M |
| Sep 2027 |
$371K |
$902K |
$-531K |
$-4.9M |
| Aug 2027 |
$368K |
$788K |
$-420K |
$-4.3M |
| Jul 2027 |
$371K |
$815K |
$-443K |
$-3.9M |