Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $506K |
| Matchday Revenue | $335K |
| Sponsorship | $258K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $9K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $41K |
| Transfer Amortization | $97K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$6.4M |
$6.7M |
$-317K |
$52.4M |
| Apr 2028 |
$5.9M |
$5.3M |
$550K |
$52.6M |
| Mar 2028 |
$6.5M |
$3.3M |
$3.2M |
$51.9M |
| Feb 2028 |
$10.8M |
$3.5M |
$7.3M |
$49.0M |
| Jan 2028 |
$9.0M |
$3.4M |
$5.7M |
$41.6M |
| Dec 2027 |
$6.6M |
$3.7M |
$2.9M |
$35.8M |
| Nov 2027 |
$6.8M |
$3.5M |
$3.3M |
$32.9M |
| Oct 2027 |
$7.7M |
$4.7M |
$2.9M |
$29.5M |
| Sep 2027 |
$7.0M |
$5.8M |
$1.2M |
$26.5M |
| Aug 2027 |
$7.6M |
$3.6M |
$3.9M |
$30.6M |
| Jul 2027 |
$7.3M |
$3.2M |
$4.1M |
$26.6M |
| Jun 2027 |
$7.1M |
$3.3M |
$3.8M |
$22.5M |