Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $74K |
| Matchday Revenue | $0 |
| Sponsorship | $392K |
| Merchandising | $4.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $45K |
| Transfer Amortization | $390K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7.2M |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$18.0M |
$11.5M |
$6.6M |
$21.6M |
| Jun 2028 |
$7.8M |
$5.1M |
$2.6M |
$15.3M |
| May 2028 |
$6.5M |
$5.8M |
$694K |
$12.3M |
| Apr 2028 |
$7.7M |
$5.1M |
$2.7M |
$11.2M |
| Mar 2028 |
$8.1M |
$6.5M |
$1.7M |
$8.3M |
| Feb 2028 |
$7.2M |
$6.2M |
$1.0M |
$6.2M |
| Jan 2028 |
$7.5M |
$5.3M |
$2.2M |
$4.8M |
| Dec 2027 |
$6.9M |
$5.0M |
$1.9M |
$2.2M |
| Nov 2027 |
$7.8M |
$5.3M |
$2.5M |
$-94K |
| Oct 2027 |
$7.2M |
$10.0M |
$-2.8M |
$-3.0M |
| Sep 2027 |
$5.9M |
$4.2M |
$1.7M |
$-533K |
| Aug 2027 |
$22.3M |
$4.0M |
$18.3M |
$50.7M |