Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $73K |
| Sponsorship | $242K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $270K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.8M |
| Staff Wages | $68K |
| Transfer Amortization | $141K |
| Debt Interest | $0 |
| Loan Fees (Out) | $83K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$9.5M |
$6.8M |
$2.7M |
$46.4M |
| Jun 2028 |
$9.6M |
$6.8M |
$2.8M |
$43.5M |
| May 2028 |
$9.2M |
$6.9M |
$2.2M |
$40.6M |
| Apr 2028 |
$8.5M |
$6.9M |
$1.6M |
$38.2M |
| Mar 2028 |
$9.0M |
$6.6M |
$2.4M |
$36.5M |
| Feb 2028 |
$9.4M |
$6.2M |
$3.2M |
$34.3M |
| Jan 2028 |
$17.5M |
$5.7M |
$11.7M |
$30.9M |
| Dec 2027 |
$11.5M |
$5.7M |
$5.8M |
$22.6M |
| Nov 2027 |
$10.8M |
$5.6M |
$5.2M |
$16.8M |
| Oct 2027 |
$12.4M |
$7.6M |
$4.8M |
$11.6M |
| Sep 2027 |
$11.5M |
$5.8M |
$5.7M |
$6.7M |
| Aug 2027 |
$10.8M |
$6.4M |
$4.4M |
$877K |