Income Breakdown
| TV Revenue | $602K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $11K |
| Sponsorship | $7K |
| Merchandising | $40K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$671K |
$1.3M |
$-597K |
$-4.6M |
| Jun 2028 |
$689K |
$867K |
$-178K |
$-4.0M |
| May 2028 |
$689K |
$908K |
$-219K |
$-3.8M |
| Apr 2028 |
$729K |
$853K |
$-124K |
$-3.6M |
| Mar 2028 |
$944K |
$938K |
$7K |
$-3.5M |
| Feb 2028 |
$828K |
$688K |
$140K |
$-3.5M |
| Jan 2028 |
$1.2M |
$698K |
$453K |
$-3.6M |
| Dec 2027 |
$826K |
$888K |
$-63K |
$-4.1M |
| Nov 2027 |
$750K |
$825K |
$-75K |
$-4.0M |
| Oct 2027 |
$748K |
$1.4M |
$-614K |
$-4.0M |
| Sep 2027 |
$756K |
$980K |
$-224K |
$-3.3M |
| Aug 2027 |
$793K |
$2.6M |
$-1.8M |
$-3.1M |