Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $993K |
| Matchday Revenue | $0 |
| Sponsorship | $293K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $72K |
| Transfer Amortization | $82K |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$19.3M |
$5.9M |
$13.4M |
$108.1M |
| Jun 2028 |
$13.0M |
$5.2M |
$7.8M |
$95.1M |
| May 2028 |
$8.5M |
$6.6M |
$1.9M |
$87.2M |
| Apr 2028 |
$8.3M |
$6.3M |
$2.0M |
$85.3M |
| Mar 2028 |
$8.6M |
$6.6M |
$2.0M |
$83.2M |
| Feb 2028 |
$46.3M |
$7.3M |
$38.9M |
$81.2M |
| Jan 2028 |
$8.2M |
$6.4M |
$1.9M |
$42.6M |
| Dec 2027 |
$8.0M |
$6.4M |
$1.6M |
$40.6M |
| Nov 2027 |
$8.1M |
$7.6M |
$504K |
$39.0M |
| Oct 2027 |
$8.5M |
$16.8M |
$-8.4M |
$38.4M |
| Sep 2027 |
$8.1M |
$6.9M |
$1.3M |
$46.7M |
| Aug 2027 |
$10.0M |
$6.6M |
$3.4M |
$45.8M |