Income Breakdown
| TV Revenue | $239K |
| TV Placement Bonus | $124K |
| Matchday Revenue | $29K |
| Sponsorship | $86K |
| Merchandising | $2.1M |
| 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 | $31K |
| Transfer Amortization | $87K |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $514K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$5.2M |
$2.0M |
$3.3M |
$2.4M |
| Jun 2028 |
$3.2M |
$2.1M |
$1.1M |
$-939K |
| May 2028 |
$3.0M |
$3.4M |
$-463K |
$-2.1M |
| Apr 2028 |
$2.7M |
$2.1M |
$623K |
$-1.7M |
| Mar 2028 |
$2.8M |
$3.0M |
$-164K |
$-2.4M |
| Feb 2028 |
$2.8M |
$2.3M |
$460K |
$-2.3M |
| Jan 2028 |
$2.5M |
$2.2M |
$366K |
$-2.9M |
| Dec 2027 |
$2.5M |
$2.0M |
$473K |
$-3.3M |
| Nov 2027 |
$2.6M |
$2.2M |
$431K |
$-3.9M |
| Oct 2027 |
$2.5M |
$3.8M |
$-1.3M |
$-4.4M |
| Sep 2027 |
$3.1M |
$3.6M |
$-482K |
$-3.2M |
| Aug 2027 |
$2.2M |
$1.7M |
$482K |
$-2.8M |