Income Breakdown
| TV Revenue | $709K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $343K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $760K |
| Facility Maintenance | $551K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.1M |
$1.7M |
$-545K |
$694K |
| Jun 2028 |
$1.3M |
$1.5M |
$-165K |
$1.2M |
| May 2028 |
$1.5M |
$1.4M |
$52K |
$1.4M |
| Apr 2028 |
$1.5M |
$883K |
$659K |
$1.4M |
| Mar 2028 |
$1.6M |
$1.1M |
$474K |
$694K |
| Feb 2028 |
$1.3M |
$1.9M |
$-526K |
$220K |
| Jan 2028 |
$1.1M |
$1.0M |
$123K |
$746K |
| Dec 2027 |
$1.1M |
$1.1M |
$-41K |
$622K |
| Nov 2027 |
$1.1M |
$1.0M |
$36K |
$663K |
| Oct 2027 |
$1.0M |
$963K |
$71K |
$628K |
| Sep 2027 |
$1.1M |
$783K |
$321K |
$557K |
| Aug 2027 |
$1.1M |
$1.2M |
$-131K |
$236K |