Income Breakdown
| TV Revenue | $272K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $0 |
| Sponsorship | $3K |
| Merchandising | $135K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $952K |
| Staff Wages | $23K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $219K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$538K |
$1.2M |
$-672K |
$8.9M |
| Jun 2028 |
$579K |
$841K |
$-261K |
$9.5M |
| May 2028 |
$520K |
$931K |
$-411K |
$9.8M |
| Apr 2028 |
$531K |
$1.2M |
$-631K |
$10.2M |
| Mar 2028 |
$542K |
$1.6M |
$-1.1M |
$10.8M |
| Feb 2028 |
$672K |
$1.2M |
$-576K |
$11.9M |
| Jan 2028 |
$633K |
$1.2M |
$-532K |
$12.8M |
| Dec 2027 |
$613K |
$1.6M |
$-963K |
$13.3M |
| Nov 2027 |
$566K |
$1.2M |
$-619K |
$14.3M |
| Oct 2027 |
$669K |
$1.8M |
$-1.1M |
$14.9M |
| Sep 2027 |
$546K |
$1.2M |
$-668K |
$16.0M |
| Aug 2027 |
$2.0M |
$978K |
$1.0M |
$17.1M |