Income Breakdown
| TV Revenue | $670K |
| TV Placement Bonus | $404K |
| Matchday Revenue | $11K |
| Sponsorship | $86K |
| Merchandising | $714K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $4.0M |
| Prize Money | $0 |
| Loan Fees (In) | $102K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $30K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $898K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$6.0M |
$2.8M |
$3.1M |
$68.1M |
| May 2028 |
$6.0M |
$3.0M |
$3.1M |
$65.0M |
| Apr 2028 |
$6.0M |
$2.7M |
$3.3M |
$61.9M |
| Mar 2028 |
$10.4M |
$3.2M |
$7.3M |
$58.5M |
| Feb 2028 |
$6.3M |
$2.4M |
$3.9M |
$51.2M |
| Jan 2028 |
$8.9M |
$2.3M |
$6.6M |
$47.3M |
| Dec 2027 |
$6.2M |
$2.2M |
$4.0M |
$42.2M |
| Nov 2027 |
$6.2M |
$2.5M |
$3.7M |
$38.1M |
| Oct 2027 |
$6.2M |
$2.8M |
$3.4M |
$34.4M |
| Sep 2027 |
$6.5M |
$2.8M |
$3.8M |
$31.0M |
| Aug 2027 |
$6.8M |
$2.7M |
$4.1M |
$27.2M |
| Jul 2027 |
$7.7M |
$2.5M |
$5.2M |
$23.1M |