Income Breakdown
| TV Revenue | $518K |
| TV Placement Bonus | $125K |
| Matchday Revenue | $20K |
| Sponsorship | $60K |
| Merchandising | $559K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $387K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.3M |
$2.5M |
$-1.2M |
$-6.8M |
| Jun 2028 |
$1.3M |
$1.8M |
$-554K |
$-5.6M |
| May 2028 |
$1.3M |
$2.0M |
$-657K |
$-5.0M |
| Apr 2028 |
$1.3M |
$1.8M |
$-506K |
$-4.4M |
| Mar 2028 |
$1.3M |
$1.8M |
$-490K |
$-3.9M |
| Feb 2028 |
$1.3M |
$1.5M |
$-199K |
$-3.4M |
| Jan 2028 |
$1.7M |
$1.5M |
$171K |
$-3.2M |
| Dec 2027 |
$1.3M |
$2.1M |
$-838K |
$-3.4M |
| Nov 2027 |
$1.3M |
$1.4M |
$-158K |
$-2.5M |
| Oct 2027 |
$1.3M |
$1.9M |
$-541K |
$-2.4M |
| Sep 2027 |
$1.6M |
$2.3M |
$-714K |
$-1.8M |
| Aug 2027 |
$1.5M |
$2.4M |
$-884K |
$-1.1M |