Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $581K |
| Matchday Revenue | $0 |
| Sponsorship | $32K |
| Merchandising | $360K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $977K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $635K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$3.1M |
$1.6M |
$1.4M |
$33.4M |
| Jun 2028 |
$3.5M |
$1.5M |
$2.0M |
$32.0M |
| May 2028 |
$3.0M |
$1.9M |
$1.0M |
$30.0M |
| Apr 2028 |
$3.0M |
$1.6M |
$1.4M |
$28.9M |
| Mar 2028 |
$3.3M |
$1.9M |
$1.4M |
$27.5M |
| Feb 2028 |
$3.6M |
$1.7M |
$1.9M |
$26.1M |
| Jan 2028 |
$3.6M |
$1.7M |
$2.0M |
$24.2M |
| Dec 2027 |
$3.1M |
$1.6M |
$1.5M |
$22.2M |
| Nov 2027 |
$3.5M |
$1.7M |
$1.8M |
$20.7M |
| Oct 2027 |
$3.3M |
$4.1M |
$-734K |
$18.9M |
| Sep 2027 |
$3.3M |
$1.7M |
$1.6M |
$19.7M |
| Aug 2027 |
$2.9M |
$1.7M |
$1.2M |
$18.1M |