Income Breakdown
| TV Revenue | $417K |
| TV Placement Bonus | $52K |
| Matchday Revenue | $10K |
| Sponsorship | $54K |
| Merchandising | $1.0M |
| 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 | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $411K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.0M |
$1.7M |
$339K |
$-1.3M |
| Jun 2028 |
$2.0M |
$1.7M |
$217K |
$-1.6M |
| May 2028 |
$1.8M |
$2.1M |
$-313K |
$-1.8M |
| Apr 2028 |
$1.7M |
$1.8M |
$-61K |
$-1.5M |
| Mar 2028 |
$1.8M |
$2.3M |
$-498K |
$-1.4M |
| Feb 2028 |
$2.0M |
$2.3M |
$-318K |
$-938K |
| Jan 2028 |
$1.8M |
$2.0M |
$-109K |
$-621K |
| Dec 2027 |
$1.8M |
$2.4M |
$-539K |
$-511K |
| Nov 2027 |
$1.9M |
$2.1M |
$-172K |
$28K |
| Oct 2027 |
$2.0M |
$2.6M |
$-633K |
$200K |
| Sep 2027 |
$1.9M |
$2.5M |
$-569K |
$833K |
| Aug 2027 |
$1.8M |
$1.8M |
$71K |
$1.4M |