Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $805K |
| Matchday Revenue | $11K |
| Sponsorship | $36K |
| Merchandising | $374K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $722K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$3.7M |
$2.1M |
$1.6M |
$23.2M |
| Apr 2028 |
$4.0M |
$2.2M |
$1.8M |
$21.6M |
| Mar 2028 |
$4.2M |
$2.4M |
$1.8M |
$19.8M |
| Feb 2028 |
$4.1M |
$2.3M |
$1.8M |
$18.0M |
| Jan 2028 |
$3.9M |
$2.1M |
$1.9M |
$16.2M |
| Dec 2027 |
$3.8M |
$2.2M |
$1.6M |
$14.3M |
| Nov 2027 |
$3.9M |
$2.0M |
$1.9M |
$12.7M |
| Oct 2027 |
$3.9M |
$2.8M |
$1.0M |
$28.6M |
| Sep 2027 |
$4.1M |
$2.5M |
$1.6M |
$27.6M |
| Aug 2027 |
$3.9M |
$1.7M |
$2.2M |
$26.0M |
| Jul 2027 |
$4.1M |
$1.6M |
$2.5M |
$23.8M |
| Jun 2027 |
$5.7M |
$1.7M |
$4.0M |
$21.4M |