Income Breakdown
| TV Revenue | $817K |
| TV Placement Bonus | $381K |
| Matchday Revenue | $1.7M |
| Sponsorship | $449K |
| Merchandising | $4.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $489K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $32K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$8.3M |
$5.1M |
$3.2M |
$47.1M |
| May 2028 |
$7.8M |
$5.3M |
$2.5M |
$43.9M |
| Apr 2028 |
$7.7M |
$4.8M |
$2.9M |
$41.4M |
| Mar 2028 |
$8.5M |
$6.7M |
$1.7M |
$38.5M |
| Feb 2028 |
$7.8M |
$4.9M |
$2.9M |
$36.8M |
| Jan 2028 |
$7.2M |
$4.7M |
$2.4M |
$33.8M |
| Dec 2027 |
$7.7M |
$5.0M |
$2.7M |
$31.6M |
| Nov 2027 |
$7.0M |
$4.7M |
$2.3M |
$28.8M |
| Oct 2027 |
$6.5M |
$5.3M |
$1.1M |
$26.6M |
| Sep 2027 |
$11.7M |
$4.5M |
$7.2M |
$25.4M |
| Aug 2027 |
$6.3M |
$3.9M |
$2.4M |
$20.3M |
| Jul 2027 |
$12.9M |
$6.5M |
$6.4M |
$18.1M |