Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $986K |
| Matchday Revenue | $104K |
| Sponsorship | $39K |
| Merchandising | $568K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $61K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $35K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $655K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.0M |
$2.5M |
$1.5M |
$32.6M |
| Jun 2028 |
$4.1M |
$2.5M |
$1.6M |
$31.0M |
| May 2028 |
$4.0M |
$2.5M |
$1.5M |
$29.5M |
| Apr 2028 |
$3.9M |
$2.4M |
$1.5M |
$27.9M |
| Mar 2028 |
$3.7M |
$2.9M |
$826K |
$26.4M |
| Feb 2028 |
$3.6M |
$2.2M |
$1.4M |
$25.6M |
| Jan 2028 |
$6.5M |
$2.0M |
$4.4M |
$24.2M |
| Dec 2027 |
$3.7M |
$2.0M |
$1.7M |
$20.1M |
| Nov 2027 |
$3.7M |
$2.0M |
$1.7M |
$18.4M |
| Oct 2027 |
$3.7M |
$2.5M |
$1.2M |
$16.6M |
| Sep 2027 |
$3.7M |
$2.1M |
$1.7M |
$15.5M |
| Aug 2027 |
$4.0M |
$2.3M |
$1.7M |
$13.8M |