Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $85K |
| Sponsorship | $727K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $486K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $55K |
| Transfer Amortization | $354K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$9.2M |
$6.8M |
$2.4M |
$8.9M |
| Jun 2028 |
$10.3M |
$6.6M |
$3.7M |
$16.6M |
| May 2028 |
$6.7M |
$7.0M |
$-299K |
$12.5M |
| Apr 2028 |
$6.6M |
$8.1M |
$-1.5M |
$12.5M |
| Mar 2028 |
$7.1M |
$11.1M |
$-4.0M |
$13.7M |
| Feb 2028 |
$12.5M |
$6.5M |
$6.0M |
$17.3M |
| Jan 2028 |
$6.9M |
$5.7M |
$1.1M |
$25.6M |
| Dec 2027 |
$6.6M |
$8.4M |
$-1.7M |
$24.4M |
| Nov 2027 |
$6.4M |
$5.1M |
$1.3M |
$26.0M |
| Oct 2027 |
$5.5M |
$9.5M |
$-4.0M |
$24.6M |
| Sep 2027 |
$6.3M |
$5.2M |
$1.1M |
$28.5M |
| Aug 2027 |
$7.2M |
$4.7M |
$2.5M |
$27.3M |