Income Breakdown
| TV Revenue | $153K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $12K |
| Sponsorship | $2K |
| Merchandising | $90K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $950K |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $774K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.3M |
$1.1M |
$248K |
$2.8M |
| Jun 2028 |
$1.3M |
$1.1M |
$162K |
$2.5M |
| May 2028 |
$1.3M |
$1.4M |
$-158K |
$2.3M |
| Apr 2028 |
$1.3M |
$1.1M |
$201K |
$2.5M |
| Mar 2028 |
$2.3M |
$934K |
$1.3M |
$2.3M |
| Feb 2028 |
$2.3M |
$930K |
$1.4M |
$978K |
| Jan 2028 |
$1.3M |
$825K |
$515K |
$-46K |
| Dec 2027 |
$1.5M |
$918K |
$630K |
$-561K |
| Nov 2027 |
$1.3M |
$844K |
$473K |
$-1.2M |
| Oct 2027 |
$1.3M |
$1.7M |
$-364K |
$-1.6M |
| Sep 2027 |
$1.3M |
$1.0M |
$319K |
$-1.2M |
| Aug 2027 |
$1.4M |
$1.0M |
$321K |
$-1.6M |