Income Breakdown
| TV Revenue | $503K |
| TV Placement Bonus | $34K |
| Matchday Revenue | $0 |
| Sponsorship | $59K |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $4K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $886K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $43K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $278K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$806K |
$1.2M |
$-423K |
$-9.4M |
| May 2028 |
$718K |
$1000K |
$-282K |
$-9.0M |
| Apr 2028 |
$780K |
$997K |
$-218K |
$-8.7M |
| Mar 2028 |
$786K |
$1.8M |
$-1.0M |
$-8.5M |
| Feb 2028 |
$790K |
$1.2M |
$-444K |
$-7.4M |
| Jan 2028 |
$778K |
$1.2M |
$-376K |
$-7.0M |
| Dec 2027 |
$790K |
$1.2M |
$-447K |
$-6.6M |
| Nov 2027 |
$779K |
$1.2M |
$-398K |
$-6.2M |
| Oct 2027 |
$812K |
$2.0M |
$-1.2M |
$-5.8M |
| Sep 2027 |
$805K |
$1.7M |
$-875K |
$-4.6M |
| Aug 2027 |
$825K |
$962K |
$-137K |
$-3.7M |
| Jul 2027 |
$838K |
$823K |
$16K |
$-3.6M |