Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $816K |
| Matchday Revenue | $0 |
| Sponsorship | $143K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $58K |
| Transfer Amortization | $56K |
| Debt Interest | $0 |
| Loan Fees (Out) | $240K |
| Facility Maintenance | $931K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.4M |
$3.2M |
$1.2M |
$31.4M |
| Jun 2028 |
$6.2M |
$3.1M |
$3.1M |
$31.5M |
| May 2028 |
$4.6M |
$3.7M |
$939K |
$28.3M |
| Apr 2028 |
$5.1M |
$3.4M |
$1.7M |
$27.3M |
| Mar 2028 |
$5.3M |
$3.9M |
$1.4M |
$25.5M |
| Feb 2028 |
$5.4M |
$3.8M |
$1.7M |
$24.1M |
| Jan 2028 |
$5.7M |
$3.2M |
$2.5M |
$22.4M |
| Dec 2027 |
$5.5M |
$3.2M |
$2.3M |
$20.0M |
| Nov 2027 |
$5.8M |
$3.3M |
$2.6M |
$17.7M |
| Oct 2027 |
$5.3M |
$4.0M |
$1.3M |
$15.1M |
| Sep 2027 |
$5.2M |
$4.0M |
$1.2M |
$13.8M |
| Aug 2027 |
$5.0M |
$3.0M |
$2.0M |
$34.2M |