Income Breakdown
| TV Revenue | $669K |
| TV Placement Bonus | $219K |
| Matchday Revenue | $2K |
| Sponsorship | $81K |
| Merchandising | $572K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.0M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $883K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$5.6M |
$2.6M |
$3.0M |
$102.8M |
| Jun 2028 |
$5.6M |
$2.6M |
$2.9M |
$99.8M |
| May 2028 |
$5.5M |
$2.7M |
$2.8M |
$96.9M |
| Apr 2028 |
$5.5M |
$2.6M |
$2.9M |
$94.1M |
| Mar 2028 |
$10.4M |
$3.2M |
$7.2M |
$91.2M |
| Feb 2028 |
$6.4M |
$3.0M |
$3.4M |
$84.0M |
| Jan 2028 |
$9.1M |
$2.4M |
$6.6M |
$80.6M |
| Dec 2027 |
$6.3M |
$2.4M |
$3.9M |
$74.0M |
| Nov 2027 |
$6.3M |
$2.4M |
$3.9M |
$70.1M |
| Oct 2027 |
$6.2M |
$2.9M |
$3.4M |
$66.2M |
| Sep 2027 |
$6.1M |
$2.9M |
$3.2M |
$62.8M |
| Aug 2027 |
$6.2M |
$3.0M |
$3.2M |
$59.6M |