Income Breakdown
| TV Revenue | $230K |
| TV Placement Bonus | $57K |
| Matchday Revenue | $0 |
| Sponsorship | $85K |
| Merchandising | $847K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.2M |
$1.4M |
$-205K |
$-1.9M |
| Jun 2028 |
$1.6M |
$1.5M |
$105K |
$-1.7M |
| May 2028 |
$1.4M |
$1.6M |
$-211K |
$-1.8M |
| Apr 2028 |
$1.7M |
$1.6M |
$178K |
$-1.6M |
| Mar 2028 |
$1.7M |
$1.7M |
$-41K |
$-1.8M |
| Feb 2028 |
$1.7M |
$1.8M |
$-147K |
$-1.7M |
| Jan 2028 |
$1.5M |
$1.6M |
$-148K |
$-1.6M |
| Dec 2027 |
$1.7M |
$1.8M |
$-92K |
$-1.4M |
| Nov 2027 |
$1.6M |
$1.7M |
$-114K |
$-1.3M |
| Oct 2027 |
$1.5M |
$3.3M |
$-1.8M |
$-1.2M |
| Sep 2027 |
$1.3M |
$2.3M |
$-1.0M |
$554K |
| Aug 2027 |
$1.4M |
$1.3M |
$71K |
$1.6M |