Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $834K |
| Matchday Revenue | $0 |
| Sponsorship | $282K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $56K |
| Transfer Amortization | $52K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$7.7M |
$6.4M |
$1.3M |
$79.1M |
| Jun 2028 |
$11.9M |
$5.1M |
$6.7M |
$77.8M |
| May 2028 |
$8.0M |
$5.9M |
$2.0M |
$71.0M |
| Apr 2028 |
$8.1M |
$5.9M |
$2.2M |
$68.9M |
| Mar 2028 |
$8.2M |
$7.5M |
$668K |
$66.6M |
| Feb 2028 |
$9.1M |
$9.5M |
$-339K |
$65.9M |
| Jan 2028 |
$8.9M |
$5.8M |
$3.1M |
$66.2M |
| Dec 2027 |
$9.3M |
$6.4M |
$2.9M |
$63.0M |
| Nov 2027 |
$8.1M |
$6.2M |
$1.9M |
$60.0M |
| Oct 2027 |
$8.2M |
$6.2M |
$2.0M |
$58.1M |
| Sep 2027 |
$8.3M |
$7.4M |
$817K |
$56.0M |
| Aug 2027 |
$9.7M |
$5.1M |
$4.6M |
$55.6M |