Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $429K |
| Matchday Revenue | $36K |
| Sponsorship | $19K |
| Merchandising | $245K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $22K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $493K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$2.0M |
$2.0M |
$-35K |
$9.6M |
| Jun 2028 |
$2.0M |
$2.0M |
$45K |
$9.6M |
| May 2028 |
$2.3M |
$2.5M |
$-261K |
$9.6M |
| Apr 2028 |
$2.1M |
$1.9M |
$210K |
$9.8M |
| Mar 2028 |
$1.7M |
$2.2M |
$-426K |
$9.6M |
| Feb 2028 |
$1.7M |
$1.7M |
$77K |
$10.1M |
| Jan 2028 |
$1.8M |
$1.7M |
$85K |
$10.0M |
| Dec 2027 |
$2.0M |
$1.4M |
$508K |
$9.9M |
| Nov 2027 |
$1.8M |
$1.7M |
$109K |
$9.4M |
| Oct 2027 |
$1.9M |
$2.6M |
$-681K |
$9.3M |
| Sep 2027 |
$2.0M |
$2.1M |
$-116K |
$9.9M |
| Aug 2027 |
$2.1M |
$1.8M |
$249K |
$10.0M |