Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $9K |
| Sponsorship | $81K |
| Merchandising | $977K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$8.0M |
$5.6M |
$2.5M |
$69.6M |
| Jun 2028 |
$8.2M |
$4.0M |
$4.2M |
$67.2M |
| May 2028 |
$8.5M |
$4.3M |
$4.3M |
$63.0M |
| Apr 2028 |
$7.0M |
$3.7M |
$3.3M |
$58.7M |
| Mar 2028 |
$2.0M |
$2.9M |
$-882K |
$55.4M |
| Feb 2028 |
$5.6M |
$2.8M |
$2.8M |
$56.3M |
| Jan 2028 |
$6.8M |
$2.9M |
$3.8M |
$53.5M |
| Dec 2027 |
$5.5M |
$2.7M |
$2.8M |
$49.7M |
| Nov 2027 |
$5.6M |
$2.6M |
$2.9M |
$46.9M |
| Oct 2027 |
$5.5M |
$3.2M |
$2.3M |
$43.9M |
| Sep 2027 |
$9.1M |
$3.1M |
$6.0M |
$41.6M |
| Aug 2027 |
$5.5M |
$3.2M |
$2.3M |
$35.6M |