Income Breakdown
| TV Revenue | $291K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $76K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $469K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $132K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$375K |
$615K |
$-240K |
$16.7M |
| Apr 2028 |
$401K |
$646K |
$-245K |
$17.4M |
| Mar 2028 |
$400K |
$614K |
$-214K |
$18.1M |
| Feb 2028 |
$407K |
$623K |
$-215K |
$18.8M |
| Jan 2028 |
$503K |
$587K |
$-84K |
$19.5M |
| Dec 2027 |
$390K |
$879K |
$-490K |
$20.1M |
| Nov 2027 |
$391K |
$588K |
$-197K |
$21.1M |
| Oct 2027 |
$394K |
$864K |
$-470K |
$21.9M |
| Sep 2027 |
$649K |
$660K |
$-11K |
$23.0M |
| Aug 2027 |
$628K |
$526K |
$102K |
$23.7M |
| Jul 2027 |
$448K |
$517K |
$-69K |
$24.4M |
| Jun 2027 |
$593K |
$520K |
$74K |
$24.5M |