Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $802K |
| Matchday Revenue | $0 |
| Sponsorship | $34K |
| Merchandising | $557K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $17K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $665K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$3.6M |
$2.4M |
$1.2M |
$40.2M |
| Apr 2028 |
$3.7M |
$1.7M |
$2.0M |
$39.0M |
| Mar 2028 |
$3.8M |
$1.9M |
$1.9M |
$37.0M |
| Feb 2028 |
$3.8M |
$1.9M |
$1.9M |
$35.0M |
| Jan 2028 |
$3.7M |
$1.6M |
$2.1M |
$33.1M |
| Dec 2027 |
$4.0M |
$1.6M |
$2.4M |
$31.0M |
| Nov 2027 |
$3.5M |
$1.6M |
$1.8M |
$28.6M |
| Oct 2027 |
$3.5M |
$1.7M |
$1.8M |
$26.8M |
| Sep 2027 |
$4.1M |
$2.0M |
$2.1M |
$25.0M |
| Aug 2027 |
$4.0M |
$1.8M |
$2.1M |
$43.1M |
| Jul 2027 |
$11.4M |
$1.5M |
$9.9M |
$40.9M |
| Jun 2027 |
$5.5M |
$1.7M |
$3.9M |
$31.7M |