Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $795K |
| Matchday Revenue | $0 |
| Sponsorship | $373K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $377K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $68K |
| Transfer Amortization | $217K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$12.1M |
$4.2M |
$7.9M |
$99.4M |
| Jun 2028 |
$14.8M |
$4.3M |
$10.5M |
$91.3M |
| May 2028 |
$9.4M |
$5.0M |
$4.4M |
$80.5M |
| Apr 2028 |
$10.2M |
$4.8M |
$5.4M |
$75.9M |
| Mar 2028 |
$10.6M |
$5.3M |
$5.3M |
$70.3M |
| Feb 2028 |
$9.4M |
$4.7M |
$4.7M |
$64.7M |
| Jan 2028 |
$9.5M |
$3.9M |
$5.6M |
$68.0M |
| Dec 2027 |
$10.1M |
$4.1M |
$6.0M |
$62.3M |
| Nov 2027 |
$10.9M |
$4.1M |
$6.8M |
$56.3M |
| Oct 2027 |
$10.0M |
$10.5M |
$-507K |
$49.4M |
| Sep 2027 |
$8.5M |
$4.9M |
$3.7M |
$49.9M |
| Aug 2027 |
$12.1M |
$3.9M |
$8.3M |
$79.9M |