Income Breakdown
| TV Revenue | $467K |
| TV Placement Bonus | $200K |
| Matchday Revenue | $71K |
| Sponsorship | $50K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $39K |
| Transfer Amortization | $7K |
| Debt Interest | $56K |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $592K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$2.7M |
$5.5M |
$-2.7M |
$-13.1M |
| Apr 2028 |
$2.5M |
$3.0M |
$-526K |
$-10.4M |
| Mar 2028 |
$2.5M |
$3.3M |
$-743K |
$-9.8M |
| Feb 2028 |
$2.5M |
$3.5M |
$-933K |
$-9.1M |
| Jan 2028 |
$2.7M |
$3.7M |
$-1.0M |
$-8.2M |
| Dec 2027 |
$2.7M |
$3.4M |
$-747K |
$-7.2M |
| Nov 2027 |
$2.5M |
$3.3M |
$-871K |
$-6.4M |
| Oct 2027 |
$2.4M |
$5.3M |
$-2.9M |
$-5.6M |
| Sep 2027 |
$3.1M |
$3.8M |
$-664K |
$-2.7M |
| Aug 2027 |
$4.7M |
$2.3M |
$2.4M |
$-2.0M |
| Jul 2027 |
$2.6M |
$2.3M |
$303K |
$-4.4M |
| Jun 2027 |
$3.5M |
$3.9M |
$-392K |
$-4.7M |