Income Breakdown
| TV Revenue | $844K |
| TV Placement Bonus | $387K |
| Matchday Revenue | $256K |
| Sponsorship | $512K |
| Merchandising | $2.8M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $4.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $43K |
| Transfer Amortization | $16K |
| Debt Interest | $0 |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$9.7M |
$5.2M |
$4.5M |
$100.3M |
| May 2028 |
$15.6M |
$6.4M |
$9.1M |
$95.8M |
| Apr 2028 |
$15.9M |
$4.7M |
$11.2M |
$86.6M |
| Mar 2028 |
$15.9M |
$4.7M |
$11.2M |
$75.4M |
| Feb 2028 |
$11.1M |
$4.9M |
$6.3M |
$64.2M |
| Jan 2028 |
$17.4M |
$4.6M |
$12.8M |
$57.9M |
| Dec 2027 |
$12.2M |
$4.9M |
$7.3M |
$45.8M |
| Nov 2027 |
$12.2M |
$5.5M |
$6.7M |
$38.6M |
| Oct 2027 |
$11.7M |
$6.4M |
$5.4M |
$31.9M |
| Sep 2027 |
$12.5M |
$5.7M |
$6.8M |
$26.5M |
| Aug 2027 |
$13.0M |
$6.6M |
$6.4M |
$19.9M |
| Jul 2027 |
$14.2M |
$13.0M |
$1.2M |
$13.5M |