Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $302K |
| Sponsorship | $2.0M |
| Merchandising | $5.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $75K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $810K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$19.2M |
$6.8M |
$12.4M |
$189.3M |
| Jun 2028 |
$30.2M |
$5.9M |
$24.3M |
$176.9M |
| May 2028 |
$14.0M |
$6.4M |
$7.6M |
$152.6M |
| Apr 2028 |
$15.5M |
$7.1M |
$8.4M |
$145.1M |
| Mar 2028 |
$14.6M |
$7.9M |
$6.7M |
$136.7M |
| Feb 2028 |
$15.5M |
$7.5M |
$8.1M |
$130.0M |
| Jan 2028 |
$14.8M |
$6.8M |
$8.0M |
$121.9M |
| Dec 2027 |
$14.5M |
$6.8M |
$7.8M |
$113.9M |
| Nov 2027 |
$13.5M |
$7.4M |
$6.1M |
$106.2M |
| Oct 2027 |
$14.3M |
$15.4M |
$-1.0M |
$100.1M |
| Sep 2027 |
$18.7M |
$8.8M |
$9.9M |
$101.1M |
| Aug 2027 |
$14.6M |
$6.8M |
$7.7M |
$91.3M |