Income Breakdown
| TV Revenue | $861K |
| TV Placement Bonus | $310K |
| Matchday Revenue | $358K |
| Sponsorship | $435K |
| Merchandising | $3.9M |
| Domestic Cup Prize | $64K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $72K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $42K |
| Transfer Amortization | $107K |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.0M |
$4.6M |
$1.4M |
$23.5M |
| May 2028 |
$5.6M |
$5.1M |
$527K |
$22.0M |
| Apr 2028 |
$5.6M |
$3.5M |
$2.1M |
$21.3M |
| Mar 2028 |
$5.6M |
$3.5M |
$2.1M |
$19.1M |
| Feb 2028 |
$5.9M |
$4.0M |
$1.8M |
$16.9M |
| Jan 2028 |
$8.0M |
$3.7M |
$4.2M |
$15.0M |
| Dec 2027 |
$6.5M |
$4.1M |
$2.4M |
$13.6M |
| Nov 2027 |
$6.3M |
$4.4M |
$1.9M |
$11.1M |
| Oct 2027 |
$7.5M |
$4.4M |
$3.0M |
$9.2M |
| Sep 2027 |
$7.1M |
$6.0M |
$1.1M |
$6.1M |
| Aug 2027 |
$8.6M |
$4.9M |
$3.6M |
$5.2M |
| Jul 2027 |
$6.7M |
$4.2M |
$2.4M |
$1.6M |