Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $2.3M |
| Matchday Revenue | $151K |
| Sponsorship | $317K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $50K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $54K |
| Transfer Amortization | $323K |
| Debt Interest | $0 |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$14.0M |
$8.0M |
$5.9M |
$111.1M |
| Jun 2028 |
$10.1M |
$8.4M |
$1.7M |
$105.0M |
| May 2028 |
$9.8M |
$8.1M |
$1.7M |
$103.0M |
| Apr 2028 |
$9.0M |
$8.1M |
$905K |
$101.0M |
| Mar 2028 |
$9.9M |
$8.5M |
$1.4M |
$99.8M |
| Feb 2028 |
$9.6M |
$8.1M |
$1.5M |
$98.0M |
| Jan 2028 |
$16.8M |
$4.8M |
$12.0M |
$96.2M |
| Dec 2027 |
$13.1M |
$5.1M |
$8.0M |
$92.2M |
| Nov 2027 |
$12.5M |
$5.4M |
$7.0M |
$84.0M |
| Oct 2027 |
$13.7M |
$6.1M |
$7.6M |
$76.8M |
| Sep 2027 |
$14.0M |
$6.6M |
$7.5M |
$69.0M |
| Aug 2027 |
$13.4M |
$6.6M |
$6.9M |
$61.3M |