Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $889K |
| Matchday Revenue | $0 |
| Sponsorship | $36K |
| Merchandising | $458K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $15K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $625K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$3.8M |
$1.9M |
$1.9M |
$21.7M |
| Apr 2028 |
$3.9M |
$1.9M |
$1.9M |
$19.8M |
| Mar 2028 |
$3.8M |
$2.0M |
$1.8M |
$17.9M |
| Feb 2028 |
$3.5M |
$1.9M |
$1.6M |
$16.1M |
| Jan 2028 |
$3.7M |
$1.9M |
$1.7M |
$14.6M |
| Dec 2027 |
$3.8M |
$2.0M |
$1.8M |
$12.8M |
| Nov 2027 |
$3.4M |
$1.9M |
$1.5M |
$11.0M |
| Oct 2027 |
$3.7M |
$2.6M |
$1.1M |
$9.4M |
| Sep 2027 |
$3.1M |
$858K |
$2.3M |
$8.3M |
| Aug 2027 |
$3.4M |
$1.1M |
$2.3M |
$36.0M |
| Jul 2027 |
$4.4M |
$898K |
$3.5M |
$33.7M |
| Jun 2027 |
$4.7M |
$907K |
$3.8M |
$30.3M |