Income Breakdown
| TV Revenue | $757K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $12K |
| Sponsorship | $8K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $207K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$928K |
$1.6M |
$-630K |
$-6.4M |
| May 2028 |
$992K |
$2.0M |
$-996K |
$-5.8M |
| Apr 2028 |
$985K |
$1.5M |
$-528K |
$-4.8M |
| Mar 2028 |
$1.1M |
$1.5M |
$-426K |
$-4.3M |
| Feb 2028 |
$1.2M |
$1.5M |
$-271K |
$-3.9M |
| Jan 2028 |
$1.9M |
$2.2M |
$-329K |
$-3.6M |
| Dec 2027 |
$1.2M |
$1.4M |
$-208K |
$-3.3M |
| Nov 2027 |
$1.2M |
$1.4M |
$-188K |
$-3.1M |
| Oct 2027 |
$1.2M |
$2.0M |
$-751K |
$-2.9M |
| Sep 2027 |
$1.1M |
$1.7M |
$-628K |
$-2.1M |
| Aug 2027 |
$1.1M |
$1.7M |
$-573K |
$-1.5M |
| Jul 2027 |
$3.3M |
$1.8M |
$1.5M |
$-916K |