Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $127K |
| Matchday Revenue | $40K |
| Sponsorship | $108K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $42K |
| Transfer Amortization | $94K |
| Debt Interest | $7K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.6M |
$1.9M |
$704K |
$-1.6M |
| Jun 2028 |
$2.2M |
$2.0M |
$201K |
$-2.4M |
| May 2028 |
$2.1M |
$2.3M |
$-246K |
$-2.6M |
| Apr 2028 |
$2.0M |
$2.7M |
$-691K |
$-2.5M |
| Mar 2028 |
$2.0M |
$2.1M |
$-82K |
$-1.9M |
| Feb 2028 |
$1.8M |
$2.1M |
$-289K |
$-1.9M |
| Jan 2028 |
$1.8M |
$1.8M |
$-73K |
$-1.4M |
| Dec 2027 |
$1.8M |
$1.9M |
$-79K |
$-1.4M |
| Nov 2027 |
$1.7M |
$1.9M |
$-167K |
$-1.4M |
| Oct 2027 |
$1.6M |
$2.3M |
$-713K |
$-1.3M |
| Sep 2027 |
$1.6M |
$3.0M |
$-1.4M |
$-717K |
| Aug 2027 |
$1.6M |
$1.1M |
$501K |
$550K |