Income Breakdown
| TV Revenue | $236K |
| TV Placement Bonus | $44K |
| Matchday Revenue | $14K |
| Sponsorship | $88K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $28K |
| Transfer Amortization | $24K |
| Debt Interest | $27K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $404K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$3.4M |
$1.7M |
$1.7M |
$-4.4M |
| Jun 2028 |
$2.1M |
$1.9M |
$197K |
$-6.2M |
| May 2028 |
$2.2M |
$2.5M |
$-372K |
$-6.4M |
| Apr 2028 |
$2.1M |
$2.2M |
$-48K |
$-6.0M |
| Mar 2028 |
$2.2M |
$2.6M |
$-427K |
$-6.0M |
| Feb 2028 |
$3.0M |
$2.3M |
$723K |
$-5.6M |
| Jan 2028 |
$2.1M |
$2.1M |
$18K |
$-6.4M |
| Dec 2027 |
$2.1M |
$2.2M |
$-87K |
$-6.4M |
| Nov 2027 |
$2.2M |
$2.0M |
$101K |
$-6.3M |
| Oct 2027 |
$2.2M |
$4.5M |
$-2.3M |
$-6.5M |
| Sep 2027 |
$2.1M |
$3.4M |
$-1.3M |
$-4.2M |
| Aug 2027 |
$2.1M |
$2.0M |
$97K |
$-2.9M |