Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $635K |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $178K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $79K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $19K |
| Transfer Amortization | $13K |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $469K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.1M |
$2.1M |
$9K |
$-2.4M |
| Jun 2028 |
$2.2M |
$2.2M |
$34K |
$-2.5M |
| May 2028 |
$2.6M |
$3.4M |
$-829K |
$-2.5M |
| Apr 2028 |
$2.2M |
$2.2M |
$230 |
$-1.7M |
| Mar 2028 |
$2.4M |
$2.5M |
$-125K |
$-1.7M |
| Feb 2028 |
$2.4M |
$2.8M |
$-436K |
$-1.6M |
| Jan 2028 |
$2.2M |
$2.6M |
$-389K |
$-1.2M |
| Dec 2027 |
$2.2M |
$2.3M |
$-88K |
$-795K |
| Nov 2027 |
$1.9M |
$2.2M |
$-349K |
$-720K |
| Oct 2027 |
$2.0M |
$1.8M |
$204K |
$-384K |
| Sep 2027 |
$1.8M |
$2.3M |
$-472K |
$-601K |
| Aug 2027 |
$2.0M |
$1.8M |
$166K |
$-142K |