Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $640K |
| Matchday Revenue | $189K |
| Sponsorship | $185K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $86K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $51K |
| Transfer Amortization | $475K |
| Debt Interest | $250K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$4.7M |
$7.0M |
$-2.2M |
$-56.1M |
| Jun 2028 |
$4.3M |
$8.4M |
$-4.1M |
$-54.3M |
| May 2028 |
$4.6M |
$10.6M |
$-6.0M |
$-50.7M |
| Apr 2028 |
$4.5M |
$5.3M |
$-851K |
$-45.2M |
| Mar 2028 |
$4.7M |
$5.4M |
$-648K |
$-44.8M |
| Feb 2028 |
$4.4M |
$5.1M |
$-710K |
$-44.6M |
| Jan 2028 |
$4.6M |
$5.1M |
$-531K |
$-44.4M |
| Dec 2027 |
$6.1M |
$5.3M |
$844K |
$-44.3M |
| Nov 2027 |
$4.8M |
$5.7M |
$-919K |
$-45.7M |
| Oct 2027 |
$5.1M |
$6.3M |
$-1.2M |
$-45.2M |
| Sep 2027 |
$5.8M |
$8.6M |
$-2.8M |
$-44.5M |
| Aug 2027 |
$5.3M |
$5.8M |
$-483K |
$-42.2M |