Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $186K |
| Matchday Revenue | $0 |
| Sponsorship | $301K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $325K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $52K |
| Transfer Amortization | $317K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$9.3M |
$5.8M |
$3.5M |
$62.6M |
| Jun 2028 |
$10.0M |
$5.0M |
$4.9M |
$59.1M |
| May 2028 |
$7.4M |
$5.7M |
$1.7M |
$53.8M |
| Apr 2028 |
$7.8M |
$5.2M |
$2.6M |
$51.8M |
| Mar 2028 |
$8.0M |
$6.9M |
$1.1M |
$48.9M |
| Feb 2028 |
$7.9M |
$5.9M |
$2.0M |
$47.5M |
| Jan 2028 |
$8.3M |
$5.4M |
$2.9M |
$45.7M |
| Dec 2027 |
$7.8M |
$5.2M |
$2.7M |
$42.5M |
| Nov 2027 |
$8.1M |
$5.4M |
$2.6M |
$39.5M |
| Oct 2027 |
$8.4M |
$10.5M |
$-2.1M |
$36.6M |
| Sep 2027 |
$9.7M |
$8.5M |
$1.2M |
$38.4M |
| Aug 2027 |
$10.2M |
$5.1M |
$5.1M |
$46.6M |