Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $49K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $94K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $161K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$213K |
$313K |
$-100K |
$-3.7M |
| Apr 2028 |
$215K |
$319K |
$-104K |
$-3.6M |
| Mar 2028 |
$229K |
$328K |
$-99K |
$-3.5M |
| Feb 2028 |
$239K |
$410K |
$-171K |
$-3.4M |
| Jan 2028 |
$213K |
$383K |
$-170K |
$-3.2M |
| Dec 2027 |
$241K |
$342K |
$-101K |
$-3.1M |
| Nov 2027 |
$209K |
$411K |
$-203K |
$-3.0M |
| Oct 2027 |
$239K |
$614K |
$-375K |
$-2.8M |
| Sep 2027 |
$249K |
$662K |
$-414K |
$-2.4M |
| Aug 2027 |
$219K |
$365K |
$-146K |
$-2.0M |
| Jul 2027 |
$227K |
$306K |
$-78K |
$-1.8M |
| Jun 2027 |
$221K |
$308K |
$-87K |
$-1.8M |