Income Breakdown
| TV Revenue | $416K |
| TV Placement Bonus | $17K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $169K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $503K |
| Staff Wages | $25K |
| Transfer Amortization | $10K |
| Debt Interest | $24K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $218K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$607K |
$780K |
$-173K |
$-5.2M |
| Jun 2028 |
$691K |
$778K |
$-87K |
$-5.1M |
| May 2028 |
$608K |
$850K |
$-242K |
$-5.0M |
| Apr 2028 |
$639K |
$910K |
$-272K |
$-4.8M |
| Mar 2028 |
$686K |
$1.2M |
$-507K |
$-4.5M |
| Feb 2028 |
$709K |
$1.2M |
$-456K |
$-4.0M |
| Jan 2028 |
$717K |
$1.1M |
$-334K |
$-3.6M |
| Dec 2027 |
$706K |
$1.1M |
$-382K |
$-3.2M |
| Nov 2027 |
$740K |
$1.0M |
$-277K |
$-2.9M |
| Oct 2027 |
$769K |
$1.3M |
$-552K |
$-2.6M |
| Sep 2027 |
$671K |
$1.4M |
$-694K |
$-2.1M |
| Aug 2027 |
$690K |
$787K |
$-97K |
$-1.4M |