Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $142K |
| Matchday Revenue | $0 |
| Sponsorship | $56K |
| Merchandising | $754K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $44K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $853K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.5M |
$3.0M |
$1.5M |
$40.5M |
| Jun 2028 |
$5.6M |
$3.1M |
$2.5M |
$39.0M |
| May 2028 |
$4.5M |
$4.0M |
$478K |
$36.4M |
| Apr 2028 |
$4.3M |
$3.0M |
$1.3M |
$36.0M |
| Mar 2028 |
$4.6M |
$3.5M |
$1.0M |
$34.6M |
| Feb 2028 |
$4.6M |
$3.3M |
$1.2M |
$33.6M |
| Jan 2028 |
$4.7M |
$3.0M |
$1.7M |
$32.4M |
| Dec 2027 |
$4.4M |
$3.1M |
$1.3M |
$30.6M |
| Nov 2027 |
$4.5M |
$3.3M |
$1.1M |
$29.3M |
| Oct 2027 |
$4.5M |
$5.8M |
$-1.3M |
$28.2M |
| Sep 2027 |
$5.2M |
$3.9M |
$1.4M |
$29.5M |
| Aug 2027 |
$5.5M |
$2.7M |
$2.8M |
$28.3M |