Income Breakdown
| TV Revenue | $703K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $23K |
| Sponsorship | $7K |
| Merchandising | $64K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $74K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $190K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$798K |
$2.5M |
$-1.7M |
$-16.6M |
| Apr 2028 |
$776K |
$1.7M |
$-878K |
$-14.9M |
| Mar 2028 |
$1.1M |
$1.6M |
$-495K |
$-14.0M |
| Feb 2028 |
$1.0M |
$2.7M |
$-1.7M |
$-13.5M |
| Jan 2028 |
$3.9M |
$2.8M |
$1.1M |
$-11.8M |
| Dec 2027 |
$983K |
$1.8M |
$-802K |
$-12.9M |
| Nov 2027 |
$1.0M |
$1.8M |
$-763K |
$-12.1M |
| Oct 2027 |
$974K |
$2.2M |
$-1.3M |
$-11.4M |
| Sep 2027 |
$985K |
$2.0M |
$-967K |
$-10.1M |
| Aug 2027 |
$964K |
$2.1M |
$-1.1M |
$-9.1M |
| Jul 2027 |
$1.9M |
$2.0M |
$-151K |
$-8.1M |
| Jun 2027 |
$888K |
$2.1M |
$-1.2M |
$-7.9M |