Income Breakdown
| TV Revenue | $708K |
| TV Placement Bonus | $285K |
| Matchday Revenue | $121K |
| Sponsorship | $396K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $344K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $41K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$5.6M |
$4.3M |
$1.3M |
$15.5M |
| Apr 2028 |
$5.6M |
$3.6M |
$1.9M |
$14.2M |
| Mar 2028 |
$5.8M |
$3.7M |
$2.0M |
$12.3M |
| Feb 2028 |
$8.0M |
$4.7M |
$3.3M |
$10.2M |
| Jan 2028 |
$5.7M |
$3.8M |
$1.9M |
$7.0M |
| Dec 2027 |
$5.7M |
$4.0M |
$1.7M |
$5.0M |
| Nov 2027 |
$5.6M |
$3.8M |
$1.8M |
$3.3M |
| Oct 2027 |
$5.6M |
$5.0M |
$616K |
$1.5M |
| Sep 2027 |
$7.1M |
$4.2M |
$2.9M |
$824K |
| Aug 2027 |
$8.5M |
$3.8M |
$4.7M |
$23.4M |
| Jul 2027 |
$5.3M |
$3.3M |
$2.0M |
$19.4M |
| Jun 2027 |
$7.0M |
$3.4M |
$3.6M |
$17.9M |