Income Breakdown
| TV Revenue | $702K |
| TV Placement Bonus | $235K |
| Matchday Revenue | $197K |
| Sponsorship | $405K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $58K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $60K |
| Transfer Amortization | $241K |
| Debt Interest | $173K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $937K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$10.6M |
$6.7M |
$3.9M |
$-31.8M |
| Jun 2028 |
$5.6M |
$7.9M |
$-2.2M |
$-35.9M |
| May 2028 |
$4.8M |
$7.1M |
$-2.3M |
$-33.9M |
| Apr 2028 |
$4.7M |
$6.8M |
$-2.0M |
$-31.8M |
| Mar 2028 |
$4.7M |
$10.0M |
$-5.2M |
$-30.0M |
| Feb 2028 |
$7.9M |
$6.6M |
$1.3M |
$-25.0M |
| Jan 2028 |
$4.8M |
$6.2M |
$-1.4M |
$-26.6M |
| Dec 2027 |
$4.8M |
$6.1M |
$-1.3M |
$-25.4M |
| Nov 2027 |
$4.8M |
$6.9M |
$-2.2M |
$-24.3M |
| Oct 2027 |
$4.9M |
$12.6M |
$-7.6M |
$-22.4M |
| Sep 2027 |
$4.6M |
$6.5M |
$-1.9M |
$-15.0M |
| Aug 2027 |
$10.6M |
$3.3M |
$7.3M |
$25.9M |