Income Breakdown
| TV Revenue | $457K |
| TV Placement Bonus | $215K |
| Matchday Revenue | $65K |
| Sponsorship | $52K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $38K |
| Transfer Amortization | $74K |
| Debt Interest | $12K |
| Loan Fees (Out) | $30K |
| Facility Maintenance | $594K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.9M |
$2.6M |
$-754K |
$-3.3M |
| Jun 2028 |
$1.8M |
$2.9M |
$-1.1M |
$-2.6M |
| May 2028 |
$1.8M |
$3.7M |
$-2.0M |
$-1.6M |
| Apr 2028 |
$1.7M |
$2.1M |
$-427K |
$260K |
| Mar 2028 |
$1.7M |
$1.7M |
$-9K |
$1.5M |
| Feb 2028 |
$1.7M |
$1.6M |
$147K |
$3.1M |
| Jan 2028 |
$1.7M |
$1.4M |
$289K |
$3.0M |
| Dec 2027 |
$2.2M |
$1.8M |
$443K |
$2.6M |
| Nov 2027 |
$1.9M |
$1.9M |
$2K |
$2.2M |
| Oct 2027 |
$1.9M |
$2.4M |
$-546K |
$2.2M |
| Sep 2027 |
$1.9M |
$2.2M |
$-316K |
$2.7M |
| Aug 2027 |
$5.9M |
$2.0M |
$3.9M |
$3.0M |