Income Breakdown
| TV Revenue | $179K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $6K |
| Sponsorship | $7K |
| Merchandising | $100K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $340K |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $846K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $184K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$756K |
$1.1M |
$-316K |
$-7.1M |
| Jun 2028 |
$735K |
$985K |
$-249K |
$-6.8M |
| May 2028 |
$728K |
$1.1M |
$-359K |
$-6.6M |
| Apr 2028 |
$723K |
$971K |
$-248K |
$-6.2M |
| Mar 2028 |
$655K |
$849K |
$-194K |
$-6.0M |
| Feb 2028 |
$1.2M |
$1.1M |
$117K |
$-5.8M |
| Jan 2028 |
$1.4M |
$844K |
$558K |
$-5.9M |
| Dec 2027 |
$891K |
$883K |
$8K |
$-6.5M |
| Nov 2027 |
$912K |
$945K |
$-33K |
$-6.5M |
| Oct 2027 |
$920K |
$1.6M |
$-678K |
$-6.4M |
| Sep 2027 |
$933K |
$881K |
$52K |
$-5.8M |
| Aug 2027 |
$943K |
$2.8M |
$-1.8M |
$-5.8M |