Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $39K |
| Merchandising | $392K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $895K |
| Staff Wages | $32K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $654K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$3.4M |
$1.6M |
$1.8M |
$16.8M |
| Jun 2028 |
$3.4M |
$1.6M |
$1.8M |
$15.1M |
| May 2028 |
$2.9M |
$1.8M |
$1.2M |
$13.3M |
| Apr 2028 |
$3.1M |
$2.0M |
$1.1M |
$12.1M |
| Mar 2028 |
$3.1M |
$2.1M |
$1.0M |
$11.0M |
| Feb 2028 |
$3.3M |
$2.2M |
$1.1M |
$9.9M |
| Jan 2028 |
$3.7M |
$2.2M |
$1.5M |
$8.8M |
| Dec 2027 |
$3.6M |
$2.1M |
$1.5M |
$7.3M |
| Nov 2027 |
$3.2M |
$2.0M |
$1.3M |
$5.8M |
| Oct 2027 |
$3.2M |
$3.4M |
$-175K |
$4.5M |
| Sep 2027 |
$4.1M |
$2.0M |
$2.2M |
$4.6M |
| Aug 2027 |
$3.4M |
$2.0M |
$1.4M |
$2.4M |