Income Breakdown
| TV Revenue | $673K |
| TV Placement Bonus | $80K |
| Matchday Revenue | $0 |
| Sponsorship | $63K |
| Merchandising | $436K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $38K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $23K |
| Transfer Amortization | $44K |
| Debt Interest | $53K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $252K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.1M |
$1.4M |
$634K |
$-10.6M |
| Jun 2028 |
$1.0M |
$1.2M |
$-197K |
$-11.3M |
| May 2028 |
$1.0M |
$2.5M |
$-1.4M |
$-11.1M |
| Apr 2028 |
$1.0M |
$1.6M |
$-552K |
$-9.7M |
| Mar 2028 |
$1.0M |
$1.8M |
$-781K |
$-9.2M |
| Feb 2028 |
$1.1M |
$1.7M |
$-646K |
$-8.5M |
| Jan 2028 |
$1.1M |
$1.6M |
$-525K |
$-7.9M |
| Dec 2027 |
$1.1M |
$1.8M |
$-655K |
$-7.4M |
| Nov 2027 |
$1.3M |
$1.6M |
$-373K |
$-6.8M |
| Oct 2027 |
$1.1M |
$3.7M |
$-2.5M |
$-6.5M |
| Sep 2027 |
$1.2M |
$2.2M |
$-1.1M |
$-4.0M |
| Aug 2027 |
$1.2M |
$1.7M |
$-562K |
$-2.9M |