Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $1.1M |
| Sponsorship | $604K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $190K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $63K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $811K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$13.5M |
$7.8M |
$5.7M |
$83.9M |
| Jun 2028 |
$8.4M |
$5.5M |
$2.9M |
$78.2M |
| May 2028 |
$8.5M |
$6.4M |
$2.2M |
$75.3M |
| Apr 2028 |
$10.1M |
$6.8M |
$3.3M |
$73.1M |
| Mar 2028 |
$8.9M |
$5.7M |
$3.2M |
$69.7M |
| Feb 2028 |
$8.1M |
$5.3M |
$2.8M |
$66.5M |
| Jan 2028 |
$14.5M |
$5.5M |
$9.0M |
$63.7M |
| Dec 2027 |
$10.9M |
$6.2M |
$4.7M |
$54.7M |
| Nov 2027 |
$9.4M |
$5.0M |
$4.4M |
$50.0M |
| Oct 2027 |
$11.2M |
$6.3M |
$4.9M |
$45.7M |
| Sep 2027 |
$10.2M |
$4.8M |
$5.4M |
$40.7M |
| Aug 2027 |
$18.0M |
$5.1M |
$12.9M |
$35.3M |