Income Breakdown
| TV Revenue | $85K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $9K |
| Merchandising | $293K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $737K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $45K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $169K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$400K |
$980K |
$-580K |
$-8.3M |
| Apr 2028 |
$390K |
$720K |
$-330K |
$-7.4M |
| Mar 2028 |
$393K |
$654K |
$-261K |
$-7.0M |
| Feb 2028 |
$406K |
$905K |
$-498K |
$-6.8M |
| Jan 2028 |
$1.5M |
$819K |
$642K |
$-5.9M |
| Dec 2027 |
$474K |
$1.1M |
$-643K |
$-6.5M |
| Nov 2027 |
$496K |
$928K |
$-432K |
$-5.9M |
| Oct 2027 |
$479K |
$1.2M |
$-700K |
$-5.4M |
| Sep 2027 |
$518K |
$1.3M |
$-782K |
$-4.7M |
| Aug 2027 |
$604K |
$1.2M |
$-587K |
$-3.9M |
| Jul 2027 |
$697K |
$1.0M |
$-314K |
$-3.3M |
| Jun 2027 |
$580K |
$1.3M |
$-707K |
$-3.0M |