Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $302K |
| Matchday Revenue | $0 |
| Sponsorship | $56K |
| Merchandising | $824K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $87K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $33K |
| Transfer Amortization | $155K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $861K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$7.2M |
$4.1M |
$3.1M |
$11.4M |
| Jun 2028 |
$5.0M |
$4.4M |
$602K |
$8.1M |
| May 2028 |
$5.0M |
$4.4M |
$548K |
$7.4M |
| Apr 2028 |
$5.1M |
$4.9M |
$284K |
$6.6M |
| Mar 2028 |
$6.0M |
$5.6M |
$407K |
$6.2M |
| Feb 2028 |
$5.5M |
$5.3M |
$170K |
$8.2M |
| Jan 2028 |
$5.3M |
$4.9M |
$448K |
$7.9M |
| Dec 2027 |
$5.5M |
$4.7M |
$845K |
$7.3M |
| Nov 2027 |
$5.8M |
$5.0M |
$804K |
$6.4M |
| Oct 2027 |
$5.7M |
$13.9M |
$-8.3M |
$5.5M |
| Sep 2027 |
$5.7M |
$6.1M |
$-405K |
$13.6M |
| Aug 2027 |
$10.5M |
$5.7M |
$4.8M |
$13.9M |