Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $707K |
| Sponsorship | $155K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $149K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $72K |
| Transfer Amortization | $128K |
| Debt Interest | $0 |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$5.6M |
$4.5M |
$1.1M |
$47.6M |
| Apr 2028 |
$4.7M |
$3.4M |
$1.3M |
$46.3M |
| Mar 2028 |
$5.0M |
$2.9M |
$2.2M |
$44.9M |
| Feb 2028 |
$5.9M |
$2.9M |
$3.0M |
$42.9M |
| Jan 2028 |
$4.6M |
$2.9M |
$1.7M |
$39.7M |
| Dec 2027 |
$6.7M |
$2.9M |
$3.8M |
$37.9M |
| Nov 2027 |
$4.8M |
$3.5M |
$1.3M |
$33.9M |
| Oct 2027 |
$4.8M |
$3.8M |
$985K |
$32.5M |
| Sep 2027 |
$5.5M |
$3.8M |
$1.7M |
$31.4M |
| Aug 2027 |
$5.3M |
$3.3M |
$2.0M |
$31.0M |
| Jul 2027 |
$5.5M |
$3.3M |
$2.3M |
$32.1M |
| Jun 2027 |
$5.0M |
$3.1M |
$1.9M |
$29.8M |