Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $169K |
| Matchday Revenue | $0 |
| Sponsorship | $293K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $52K |
| Transfer Amortization | $313K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$7.2M |
$5.2M |
$2.0M |
$77.5M |
| Jun 2028 |
$11.4M |
$3.7M |
$7.7M |
$76.7M |
| May 2028 |
$7.4M |
$3.9M |
$3.5M |
$78.9M |
| Apr 2028 |
$7.6M |
$3.9M |
$3.6M |
$75.3M |
| Mar 2028 |
$7.7M |
$5.8M |
$1.9M |
$71.6M |
| Feb 2028 |
$9.4M |
$4.4M |
$5.0M |
$69.5M |
| Jan 2028 |
$8.4M |
$4.2M |
$4.2M |
$65.7M |
| Dec 2027 |
$7.8M |
$4.0M |
$3.8M |
$61.4M |
| Nov 2027 |
$8.0M |
$4.9M |
$3.1M |
$57.6M |
| Oct 2027 |
$8.7M |
$6.5M |
$2.2M |
$54.4M |
| Sep 2027 |
$8.4M |
$4.8M |
$3.6M |
$52.1M |
| Aug 2027 |
$15.0M |
$4.6M |
$10.4M |
$48.7M |