Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $0 |
| Sponsorship | $288K |
| Merchandising | $3.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $36K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.6M |
| Staff Wages | $56K |
| Transfer Amortization | $856K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$15.3M |
$7.1M |
$8.1M |
$91.9M |
| Jun 2028 |
$15.8M |
$7.2M |
$8.6M |
$99.5M |
| May 2028 |
$9.6M |
$8.0M |
$1.6M |
$90.0M |
| Apr 2028 |
$9.6M |
$8.2M |
$1.4M |
$87.5M |
| Mar 2028 |
$10.4M |
$9.4M |
$1.0M |
$85.3M |
| Feb 2028 |
$11.3M |
$9.2M |
$2.1M |
$83.4M |
| Jan 2028 |
$10.1M |
$8.9M |
$1.3M |
$80.8M |
| Dec 2027 |
$10.7M |
$8.4M |
$2.4M |
$78.7M |
| Nov 2027 |
$10.0M |
$8.9M |
$1.1M |
$75.5M |
| Oct 2027 |
$10.5M |
$16.8M |
$-6.2M |
$73.5M |
| Sep 2027 |
$15.2M |
$9.8M |
$5.4M |
$78.9M |
| Aug 2027 |
$16.9M |
$8.8M |
$8.2M |
$93.2M |