Income Breakdown
| TV Revenue | $240K |
| TV Placement Bonus | $107K |
| Matchday Revenue | $0 |
| Sponsorship | $378K |
| Merchandising | $5.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $70K |
| Transfer Amortization | $902K |
| Debt Interest | $0 |
| Loan Fees (Out) | $770K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$6.1M |
$5.6M |
$541K |
$2.2M |
| Jun 2028 |
$8.3M |
$5.2M |
$3.1M |
$17.4M |
| May 2028 |
$7.1M |
$6.1M |
$1.0M |
$13.3M |
| Apr 2028 |
$8.7M |
$5.9M |
$2.8M |
$11.9M |
| Mar 2028 |
$8.7M |
$6.5M |
$2.1M |
$8.2M |
| Feb 2028 |
$11.3M |
$8.1M |
$3.2M |
$5.2M |
| Jan 2028 |
$8.5M |
$5.6M |
$2.9M |
$12.6M |
| Dec 2027 |
$7.5M |
$5.1M |
$2.4M |
$9.0M |
| Nov 2027 |
$8.5M |
$5.0M |
$3.5M |
$6.1M |
| Oct 2027 |
$7.6M |
$13.1M |
$-5.6M |
$1.9M |
| Sep 2027 |
$6.2M |
$5.9M |
$324K |
$6.8M |
| Aug 2027 |
$6.1M |
$5.3M |
$779K |
$5.8M |