Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $67K |
| Sponsorship | $43K |
| Merchandising | $551K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $826K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $843K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.8M |
$1.7M |
$3.1M |
$23.6M |
| Jun 2028 |
$4.8M |
$1.7M |
$3.1M |
$20.4M |
| May 2028 |
$4.8M |
$1.7M |
$3.1M |
$17.4M |
| Apr 2028 |
$4.6M |
$1.6M |
$3.0M |
$14.3M |
| Mar 2028 |
$4.5M |
$1.8M |
$2.7M |
$11.3M |
| Feb 2028 |
$4.9M |
$1.7M |
$3.2M |
$8.6M |
| Jan 2028 |
$5.8M |
$1.5M |
$4.3M |
$44.8M |
| Dec 2027 |
$4.6M |
$1.5M |
$3.1M |
$40.6M |
| Nov 2027 |
$4.8M |
$1.7M |
$3.1M |
$37.5M |
| Oct 2027 |
$4.6M |
$5.7M |
$-1.1M |
$34.4M |
| Sep 2027 |
$4.8M |
$2.2M |
$2.5M |
$35.4M |
| Aug 2027 |
$4.7M |
$2.0M |
$2.7M |
$32.9M |