Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $2.7M |
| Matchday Revenue | $28K |
| Sponsorship | $395K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $42K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.5M |
| Staff Wages | $47K |
| Transfer Amortization | $7K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$10.8M |
$5.3M |
$5.6M |
$162.9M |
| Jun 2028 |
$11.0M |
$5.1M |
$6.0M |
$158.0M |
| May 2028 |
$11.3M |
$5.4M |
$5.9M |
$152.1M |
| Apr 2028 |
$10.0M |
$5.0M |
$5.0M |
$146.2M |
| Mar 2028 |
$17.8M |
$4.9M |
$12.9M |
$141.2M |
| Feb 2028 |
$11.0M |
$5.1M |
$5.9M |
$128.3M |
| Jan 2028 |
$26.2M |
$5.1M |
$21.1M |
$122.4M |
| Dec 2027 |
$13.6M |
$4.5M |
$9.1M |
$101.3M |
| Nov 2027 |
$13.6M |
$4.5M |
$9.1M |
$92.2M |
| Oct 2027 |
$13.8M |
$6.2M |
$7.7M |
$83.2M |
| Sep 2027 |
$13.7M |
$6.0M |
$7.7M |
$75.5M |
| Aug 2027 |
$11.2M |
$5.2M |
$6.0M |
$67.7M |