Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $21K |
| Sponsorship | $58K |
| Merchandising | $902K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $40K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$8.5M |
$4.9M |
$3.6M |
$55.4M |
| Jun 2028 |
$5.3M |
$4.7M |
$617K |
$51.8M |
| May 2028 |
$5.5M |
$5.6M |
$-182K |
$51.2M |
| Apr 2028 |
$5.3M |
$4.4M |
$850K |
$51.4M |
| Mar 2028 |
$6.0M |
$4.4M |
$1.6M |
$50.5M |
| Feb 2028 |
$6.0M |
$3.6M |
$2.4M |
$49.0M |
| Jan 2028 |
$8.0M |
$3.2M |
$4.8M |
$46.5M |
| Dec 2027 |
$6.0M |
$3.2M |
$2.8M |
$41.7M |
| Nov 2027 |
$6.1M |
$3.2M |
$2.9M |
$38.9M |
| Oct 2027 |
$6.1M |
$4.6M |
$1.5M |
$36.0M |
| Sep 2027 |
$6.4M |
$4.9M |
$1.4M |
$34.5M |
| Aug 2027 |
$6.6M |
$4.3M |
$2.3M |
$33.0M |