Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $433K |
| Matchday Revenue | $0 |
| Sponsorship | $81K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $25K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$8.7M |
$3.9M |
$4.7M |
$108.1M |
| Jun 2028 |
$12.7M |
$3.9M |
$8.8M |
$103.3M |
| May 2028 |
$8.9M |
$4.0M |
$4.8M |
$94.5M |
| Apr 2028 |
$9.0M |
$4.0M |
$5.0M |
$89.7M |
| Mar 2028 |
$9.2M |
$3.9M |
$5.2M |
$84.7M |
| Feb 2028 |
$9.7M |
$6.7M |
$3.0M |
$79.4M |
| Jan 2028 |
$10.5M |
$4.1M |
$6.4M |
$76.5M |
| Dec 2027 |
$11.4M |
$4.5M |
$6.9M |
$70.1M |
| Nov 2027 |
$12.9M |
$4.0M |
$8.8M |
$63.3M |
| Oct 2027 |
$11.4M |
$5.0M |
$6.4M |
$54.6M |
| Sep 2027 |
$11.9M |
$5.0M |
$6.9M |
$48.2M |
| Aug 2027 |
$8.1M |
$3.3M |
$4.8M |
$67.1M |