Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $493K |
| Matchday Revenue | $249K |
| Sponsorship | $32K |
| Merchandising | $582K |
| Domestic Cup Prize | $330K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $24K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $666K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.4M |
$3.1M |
$1.3M |
$21.3M |
| Jun 2028 |
$3.9M |
$2.8M |
$1.1M |
$20.0M |
| May 2028 |
$3.7M |
$3.6M |
$89K |
$18.9M |
| Apr 2028 |
$3.8M |
$2.9M |
$967K |
$18.8M |
| Mar 2028 |
$3.5M |
$3.0M |
$545K |
$17.8M |
| Feb 2028 |
$3.3M |
$2.6M |
$743K |
$17.2M |
| Jan 2028 |
$4.7M |
$2.2M |
$2.4M |
$16.5M |
| Dec 2027 |
$3.4M |
$2.4M |
$1.0M |
$14.2M |
| Nov 2027 |
$3.4M |
$2.2M |
$1.2M |
$13.1M |
| Oct 2027 |
$3.4M |
$3.1M |
$300K |
$12.0M |
| Sep 2027 |
$3.6M |
$2.7M |
$834K |
$11.7M |
| Aug 2027 |
$3.6M |
$3.2M |
$348K |
$10.8M |