Income Breakdown
| TV Revenue | $825K |
| TV Placement Bonus | $222K |
| Matchday Revenue | $1.5M |
| Sponsorship | $435K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.9M |
| Staff Wages | $77K |
| Transfer Amortization | $289K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$9.1M |
$7.8M |
$1.3M |
$16.2M |
| Jun 2028 |
$8.8M |
$7.6M |
$1.2M |
$16.0M |
| May 2028 |
$9.8M |
$8.4M |
$1.4M |
$14.6M |
| Apr 2028 |
$9.0M |
$8.1M |
$859K |
$12.9M |
| Mar 2028 |
$9.0M |
$8.1M |
$935K |
$11.8M |
| Feb 2028 |
$26.5M |
$13.1M |
$13.4M |
$10.6M |
| Jan 2028 |
$9.7M |
$8.3M |
$1.3M |
$-1.4M |
| Dec 2027 |
$9.5M |
$8.6M |
$837K |
$-3.0M |
| Nov 2027 |
$9.5M |
$8.6M |
$903K |
$-4.1M |
| Oct 2027 |
$9.2M |
$10.7M |
$-1.5M |
$-5.3M |
| Sep 2027 |
$14.2M |
$9.9M |
$4.3M |
$-4.1M |
| Aug 2027 |
$8.7M |
$7.8M |
$911K |
$25.6M |