Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $655K |
| Matchday Revenue | $0 |
| Sponsorship | $206K |
| Merchandising | $2.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $31K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $87K |
| Transfer Amortization | $177K |
| Debt Interest | $0 |
| Loan Fees (Out) | $246K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$18.4M |
$5.4M |
$12.9M |
$40.0M |
| Jun 2028 |
$8.0M |
$6.2M |
$1.8M |
$29.2M |
| May 2028 |
$6.1M |
$5.8M |
$227K |
$27.2M |
| Apr 2028 |
$7.4M |
$5.4M |
$2.0M |
$26.8M |
| Mar 2028 |
$8.3M |
$6.5M |
$1.7M |
$24.7M |
| Feb 2028 |
$8.3M |
$6.0M |
$2.2M |
$22.8M |
| Jan 2028 |
$8.5M |
$6.9M |
$1.6M |
$20.3M |
| Dec 2027 |
$10.0M |
$5.7M |
$4.3M |
$18.6M |
| Nov 2027 |
$9.2M |
$6.8M |
$2.4M |
$14.1M |
| Oct 2027 |
$10.1M |
$9.8M |
$238K |
$11.5M |
| Sep 2027 |
$10.5M |
$6.5M |
$4.0M |
$11.1M |
| Aug 2027 |
$5.8M |
$4.6M |
$1.2M |
$13.8M |