Income Breakdown
| TV Revenue | $228K |
| TV Placement Bonus | $75K |
| Matchday Revenue | $17K |
| Sponsorship | $100K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $246K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $51K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $393K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.0M |
$1.9M |
$30K |
$-3.5M |
| Jun 2028 |
$1.5M |
$2.0M |
$-477K |
$-3.5M |
| May 2028 |
$1.7M |
$2.2M |
$-458K |
$-3.1M |
| Apr 2028 |
$1.6M |
$1.7M |
$-109K |
$-2.6M |
| Mar 2028 |
$1.6M |
$1.7M |
$-112K |
$-2.5M |
| Feb 2028 |
$1.6M |
$2.4M |
$-743K |
$-2.4M |
| Jan 2028 |
$1.7M |
$1.7M |
$27K |
$-1.6M |
| Dec 2027 |
$1.7M |
$1.8M |
$-26K |
$-1.7M |
| Nov 2027 |
$1.8M |
$1.9M |
$-85K |
$-1.6M |
| Oct 2027 |
$1.7M |
$2.3M |
$-511K |
$-1.6M |
| Sep 2027 |
$1.8M |
$2.1M |
$-276K |
$-1.0M |
| Aug 2027 |
$2.4M |
$2.2M |
$140K |
$-767K |