Income Breakdown
| TV Revenue | $815K |
| TV Placement Bonus | $154K |
| Matchday Revenue | $357K |
| Sponsorship | $98K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $37K |
| Transfer Amortization | $116K |
| Debt Interest | $27K |
| Loan Fees (Out) | $47K |
| Facility Maintenance | $679K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$22.4M |
$4.1M |
$18.2M |
$11.6M |
| Jun 2028 |
$4.0M |
$4.7M |
$-683K |
$-6.0M |
| May 2028 |
$3.8M |
$4.7M |
$-878K |
$-5.4M |
| Apr 2028 |
$3.7M |
$4.6M |
$-847K |
$-4.7M |
| Mar 2028 |
$3.9M |
$5.8M |
$-1.9M |
$-4.0M |
| Feb 2028 |
$4.3M |
$4.3M |
$46K |
$-2.1M |
| Jan 2028 |
$3.3M |
$4.0M |
$-648K |
$-2.2M |
| Dec 2027 |
$3.8M |
$4.3M |
$-482K |
$-1.6M |
| Nov 2027 |
$3.6M |
$4.0M |
$-441K |
$-1.3M |
| Oct 2027 |
$3.9M |
$6.0M |
$-2.1M |
$-947K |
| Sep 2027 |
$4.7M |
$4.3M |
$361K |
$1.1M |
| Aug 2027 |
$3.8M |
$3.8M |
$9K |
$1.4M |