Income Breakdown
| TV Revenue | $192K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $4K |
| Sponsorship | $6K |
| Merchandising | $333K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $320K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $18K |
| Transfer Amortization | $3K |
| Debt Interest | $87K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $222K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$643K |
$1.6M |
$-910K |
$-14.5M |
| Jun 2028 |
$605K |
$1.4M |
$-808K |
$-13.9M |
| May 2028 |
$640K |
$1.5M |
$-832K |
$-13.4M |
| Apr 2028 |
$725K |
$1.3M |
$-530K |
$-12.7M |
| Mar 2028 |
$660K |
$1.2M |
$-539K |
$-12.2M |
| Feb 2028 |
$651K |
$1.4M |
$-729K |
$-11.7M |
| Jan 2028 |
$683K |
$1.1M |
$-375K |
$-11.0M |
| Dec 2027 |
$645K |
$1.1M |
$-498K |
$-10.6M |
| Nov 2027 |
$621K |
$1.3M |
$-632K |
$-10.1M |
| Oct 2027 |
$620K |
$1.4M |
$-756K |
$-9.5M |
| Sep 2027 |
$618K |
$1.4M |
$-808K |
$-8.7M |
| Aug 2027 |
$599K |
$1.8M |
$-1.2M |
$-7.9M |