Income Breakdown
| TV Revenue | $525K |
| TV Placement Bonus | $250K |
| Matchday Revenue | $11K |
| Sponsorship | $70K |
| Merchandising | $768K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.2M |
| Prize Money | $0 |
| Loan Fees (In) | $223K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $716K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.1M |
$3.2M |
$928K |
$37.7M |
| Jun 2028 |
$4.0M |
$3.1M |
$917K |
$36.7M |
| May 2028 |
$4.0M |
$3.4M |
$686K |
$35.8M |
| Apr 2028 |
$3.9M |
$3.1M |
$820K |
$35.1M |
| Mar 2028 |
$3.8M |
$3.0M |
$810K |
$34.3M |
| Feb 2028 |
$4.4M |
$5.2M |
$-713K |
$33.5M |
| Jan 2028 |
$5.2M |
$3.0M |
$2.2M |
$34.2M |
| Dec 2027 |
$4.5M |
$2.6M |
$1.9M |
$32.0M |
| Nov 2027 |
$4.5M |
$2.6M |
$1.9M |
$30.1M |
| Oct 2027 |
$4.5M |
$3.8M |
$706K |
$28.2M |
| Sep 2027 |
$4.5M |
$3.4M |
$1.2M |
$27.5M |
| Aug 2027 |
$4.5M |
$4.2M |
$310K |
$26.4M |