Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $173K |
| Sponsorship | $183K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $56K |
| Transfer Amortization | $57K |
| Debt Interest | $0 |
| Loan Fees (Out) | $46K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$6.1M |
$5.7M |
$440K |
$69.4M |
| Jun 2028 |
$5.6M |
$5.4M |
$225K |
$68.9M |
| May 2028 |
$5.4M |
$5.5M |
$-94K |
$68.6M |
| Apr 2028 |
$5.5M |
$5.5M |
$648 |
$68.7M |
| Mar 2028 |
$6.8M |
$4.5M |
$2.2M |
$68.6M |
| Feb 2028 |
$7.3M |
$4.5M |
$2.9M |
$66.3M |
| Jan 2028 |
$5.7M |
$4.4M |
$1.3M |
$63.4M |
| Dec 2027 |
$7.1M |
$4.5M |
$2.6M |
$62.0M |
| Nov 2027 |
$5.7M |
$5.5M |
$214K |
$59.4M |
| Oct 2027 |
$5.8M |
$5.0M |
$817K |
$59.1M |
| Sep 2027 |
$6.0M |
$4.9M |
$1.1M |
$58.3M |
| Aug 2027 |
$7.2M |
$4.9M |
$2.3M |
$58.8M |