Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $72K |
| Matchday Revenue | $33K |
| Sponsorship | $41K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $49K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $59K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $470K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$1.9M |
$2.0M |
$-13K |
$620K |
| May 2028 |
$2.0M |
$2.6M |
$-626K |
$621K |
| Apr 2028 |
$2.0M |
$1.8M |
$176K |
$1.2M |
| Mar 2028 |
$1.9M |
$1.9M |
$-2K |
$1.0M |
| Feb 2028 |
$2.0M |
$2.3M |
$-317K |
$1.0M |
| Jan 2028 |
$2.4M |
$1.9M |
$511K |
$1.3M |
| Dec 2027 |
$2.0M |
$2.0M |
$64K |
$1.4M |
| Nov 2027 |
$2.1M |
$1.9M |
$148K |
$1.3M |
| Oct 2027 |
$2.1M |
$2.2M |
$-82K |
$1.1M |
| Sep 2027 |
$2.1M |
$1.9M |
$231K |
$1.2M |
| Aug 2027 |
$2.1M |
$2.8M |
$-650K |
$991K |
| Jul 2027 |
$2.1M |
$1.9M |
$132K |
$1.6M |