Income Breakdown
| TV Revenue | $850K |
| TV Placement Bonus | $319K |
| Matchday Revenue | $654K |
| Sponsorship | $423K |
| Merchandising | $6.5M |
| 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 | $41K |
| Transfer Amortization | $183K |
| Debt Interest | $0 |
| Loan Fees (Out) | $186K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$15.1M |
$5.5M |
$9.6M |
$226K |
| Jun 2028 |
$9.2M |
$6.6M |
$2.5M |
$18.0M |
| May 2028 |
$8.5M |
$7.9M |
$603K |
$15.4M |
| Apr 2028 |
$8.9M |
$7.1M |
$1.8M |
$14.6M |
| Mar 2028 |
$9.2M |
$7.8M |
$1.5M |
$12.6M |
| Feb 2028 |
$10.8M |
$7.3M |
$3.5M |
$11.1M |
| Jan 2028 |
$9.0M |
$7.1M |
$1.9M |
$8.6M |
| Dec 2027 |
$9.4M |
$6.3M |
$3.1M |
$6.6M |
| Nov 2027 |
$9.2M |
$6.8M |
$2.4M |
$3.3M |
| Oct 2027 |
$9.2M |
$9.8M |
$-578K |
$725K |
| Sep 2027 |
$12.7M |
$9.6M |
$3.0M |
$1.1M |
| Aug 2027 |
$17.7M |
$5.4M |
$12.3M |
$48.2M |