Income Breakdown
| TV Revenue | $758K |
| TV Placement Bonus | $128K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $833K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $96K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $26K |
| Transfer Amortization | $10K |
| Debt Interest | $52K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $391K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.9M |
$2.4M |
$-554K |
$-11.1M |
| Jun 2028 |
$1.5M |
$2.2M |
$-749K |
$-10.5M |
| May 2028 |
$1.6M |
$2.7M |
$-1.1M |
$-9.8M |
| Apr 2028 |
$1.8M |
$2.6M |
$-809K |
$-8.8M |
| Mar 2028 |
$2.0M |
$2.8M |
$-882K |
$-8.0M |
| Feb 2028 |
$2.0M |
$3.0M |
$-966K |
$-7.1M |
| Jan 2028 |
$1.9M |
$2.8M |
$-814K |
$-6.1M |
| Dec 2027 |
$2.2M |
$3.3M |
$-1.1M |
$-5.3M |
| Nov 2027 |
$2.1M |
$2.8M |
$-723K |
$-4.3M |
| Oct 2027 |
$2.3M |
$5.6M |
$-3.2M |
$-3.5M |
| Sep 2027 |
$6.2M |
$4.7M |
$1.5M |
$-289K |
| Aug 2027 |
$5.2M |
$3.1M |
$2.0M |
$-1.8M |