Income Breakdown
| TV Revenue | $276K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $313K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $484K |
| Staff Wages | $15K |
| Transfer Amortization | $23K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $265K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$672K |
$812K |
$-139K |
$-5.4M |
| Jun 2028 |
$697K |
$745K |
$-48K |
$-5.3M |
| May 2028 |
$691K |
$940K |
$-250K |
$-5.3M |
| Apr 2028 |
$691K |
$931K |
$-240K |
$-5.0M |
| Mar 2028 |
$689K |
$1.1M |
$-392K |
$-4.8M |
| Feb 2028 |
$862K |
$1.1M |
$-249K |
$-4.5M |
| Jan 2028 |
$707K |
$1.1M |
$-408K |
$-4.2M |
| Dec 2027 |
$732K |
$1.0M |
$-298K |
$-3.8M |
| Nov 2027 |
$776K |
$1.1M |
$-356K |
$-3.6M |
| Oct 2027 |
$736K |
$1.0M |
$-303K |
$-3.2M |
| Sep 2027 |
$725K |
$1.1M |
$-347K |
$-3.0M |
| Aug 2027 |
$1.4M |
$1.1M |
$285K |
$-2.6M |