Income Breakdown
| TV Revenue | $880K |
| TV Placement Bonus | $144K |
| Matchday Revenue | $0 |
| Sponsorship | $54K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.6M |
| Prize Money | $159K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $41K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $859K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.9M |
$2.7M |
$2.2M |
$42.8M |
| Jun 2028 |
$4.3M |
$2.5M |
$1.8M |
$40.6M |
| May 2028 |
$4.4M |
$2.9M |
$1.5M |
$38.7M |
| Apr 2028 |
$4.3M |
$2.6M |
$1.7M |
$37.2M |
| Mar 2028 |
$4.5M |
$2.2M |
$2.3M |
$35.5M |
| Feb 2028 |
$7.4M |
$2.2M |
$5.2M |
$33.2M |
| Jan 2028 |
$4.7M |
$2.5M |
$2.2M |
$28.4M |
| Dec 2027 |
$4.5M |
$2.8M |
$1.8M |
$26.2M |
| Nov 2027 |
$4.6M |
$2.8M |
$1.8M |
$24.4M |
| Oct 2027 |
$4.7M |
$5.5M |
$-793K |
$22.6M |
| Sep 2027 |
$4.4M |
$3.2M |
$1.3M |
$23.4M |
| Aug 2027 |
$5.2M |
$2.5M |
$2.7M |
$22.1M |