Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $35K |
| Sponsorship | $18K |
| Merchandising | $204K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $20K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $401K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.5M |
$1.4M |
$58K |
$13.0M |
| Jun 2028 |
$1.6M |
$1.4M |
$217K |
$12.9M |
| May 2028 |
$1.7M |
$2.2M |
$-539K |
$12.7M |
| Apr 2028 |
$1.6M |
$1.3M |
$357K |
$13.2M |
| Mar 2028 |
$1.6M |
$1.1M |
$502K |
$12.9M |
| Feb 2028 |
$1.6M |
$1.1M |
$559K |
$12.3M |
| Jan 2028 |
$1.7M |
$1.0M |
$621K |
$11.8M |
| Dec 2027 |
$1.7M |
$1.1M |
$696K |
$11.2M |
| Nov 2027 |
$1.6M |
$1.0M |
$583K |
$10.5M |
| Oct 2027 |
$1.6M |
$1.2M |
$458K |
$9.9M |
| Sep 2027 |
$1.7M |
$1.2M |
$542K |
$9.4M |
| Aug 2027 |
$1.7M |
$1.6M |
$83K |
$8.9M |