Income Breakdown
| TV Revenue | $456K |
| TV Placement Bonus | $250K |
| Matchday Revenue | $131K |
| Sponsorship | $52K |
| Merchandising | $1.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $1.9M |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $41K |
| Transfer Amortization | $56K |
| Debt Interest | $0 |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $824K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$3.9M |
$3.8M |
$126K |
$22.7M |
| May 2028 |
$3.6M |
$6.5M |
$-2.9M |
$22.5M |
| Apr 2028 |
$3.7M |
$3.4M |
$359K |
$25.3M |
| Mar 2028 |
$4.2M |
$2.5M |
$1.7M |
$25.1M |
| Feb 2028 |
$3.8M |
$2.4M |
$1.4M |
$24.5M |
| Jan 2028 |
$4.6M |
$2.5M |
$2.2M |
$23.1M |
| Dec 2027 |
$5.3M |
$2.5M |
$2.8M |
$20.9M |
| Nov 2027 |
$4.6M |
$3.1M |
$1.5M |
$18.1M |
| Oct 2027 |
$4.7M |
$2.5M |
$2.2M |
$16.6M |
| Sep 2027 |
$4.5M |
$3.3M |
$1.2M |
$14.3M |
| Aug 2027 |
$4.4M |
$2.7M |
$1.8M |
$13.1M |
| Jul 2027 |
$4.5M |
$2.7M |
$1.8M |
$11.3M |