Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $582K |
| Matchday Revenue | $0 |
| Sponsorship | $49K |
| Merchandising | $610K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $35K |
| Transfer Amortization | $129K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $832K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.9M |
$2.6M |
$2.2M |
$41.3M |
| Jun 2028 |
$6.4M |
$2.9M |
$3.5M |
$38.9M |
| May 2028 |
$4.8M |
$3.4M |
$1.3M |
$35.3M |
| Apr 2028 |
$9.4M |
$3.5M |
$5.9M |
$33.9M |
| Mar 2028 |
$4.7M |
$3.2M |
$1.5M |
$27.8M |
| Feb 2028 |
$4.6M |
$3.1M |
$1.6M |
$26.2M |
| Jan 2028 |
$4.5M |
$3.0M |
$1.5M |
$24.5M |
| Dec 2027 |
$4.6M |
$2.8M |
$1.7M |
$22.8M |
| Nov 2027 |
$4.4M |
$2.9M |
$1.5M |
$20.9M |
| Oct 2027 |
$4.7M |
$3.9M |
$797K |
$19.3M |
| Sep 2027 |
$4.8M |
$3.2M |
$1.6M |
$18.4M |
| Aug 2027 |
$5.2M |
$2.7M |
$2.5M |
$16.6M |