Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $614K |
| Matchday Revenue | $22K |
| Sponsorship | $219K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $38K |
| Transfer Amortization | $160K |
| Debt Interest | $0 |
| Loan Fees (Out) | $200K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$5.8M |
$5.1M |
$720K |
$27.4M |
| Jun 2028 |
$7.8M |
$4.7M |
$3.0M |
$29.5M |
| May 2028 |
$5.9M |
$6.3M |
$-414K |
$26.4M |
| Apr 2028 |
$6.0M |
$4.7M |
$1.3M |
$26.6M |
| Mar 2028 |
$7.1M |
$5.8M |
$1.3M |
$25.1M |
| Feb 2028 |
$7.4M |
$4.7M |
$2.6M |
$23.6M |
| Jan 2028 |
$6.2M |
$4.7M |
$1.5M |
$20.8M |
| Dec 2027 |
$6.7M |
$5.5M |
$1.2M |
$19.2M |
| Nov 2027 |
$6.8M |
$5.8M |
$1.0M |
$17.8M |
| Oct 2027 |
$5.8M |
$6.7M |
$-979K |
$16.6M |
| Sep 2027 |
$7.4M |
$6.3M |
$1.1M |
$17.5M |
| Aug 2027 |
$9.9M |
$5.8M |
$4.2M |
$16.2M |