Income Breakdown
| TV Revenue | $605K |
| TV Placement Bonus | $210K |
| Matchday Revenue | $12K |
| Sponsorship | $9K |
| Merchandising | $51K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $66K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $199K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.1M |
$1.3M |
$-177K |
$-11.2M |
| Jun 2028 |
$812K |
$1.1M |
$-281K |
$-11.1M |
| May 2028 |
$792K |
$1.2M |
$-399K |
$-10.8M |
| Apr 2028 |
$773K |
$1.1M |
$-358K |
$-10.4M |
| Mar 2028 |
$746K |
$1.1M |
$-387K |
$-10.0M |
| Feb 2028 |
$863K |
$1.1M |
$-276K |
$-9.6M |
| Jan 2028 |
$1.2M |
$967K |
$197K |
$-9.4M |
| Dec 2027 |
$831K |
$1.1M |
$-248K |
$-9.5M |
| Nov 2027 |
$822K |
$1.1M |
$-245K |
$-9.3M |
| Oct 2027 |
$809K |
$2.4M |
$-1.6M |
$-9.1M |
| Sep 2027 |
$925K |
$1.1M |
$-131K |
$-7.5M |
| Aug 2027 |
$1.3M |
$4.2M |
$-2.9M |
$-7.3M |