Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $692K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $33K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $986K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $389K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$2.1M |
$1.4M |
$717K |
$18.0M |
| Apr 2028 |
$2.1M |
$995K |
$1.1M |
$17.3M |
| Mar 2028 |
$2.2M |
$1.1M |
$1.1M |
$16.2M |
| Feb 2028 |
$2.2M |
$1.1M |
$1.0M |
$15.1M |
| Jan 2028 |
$2.3M |
$1.1M |
$1.2M |
$14.1M |
| Dec 2027 |
$2.5M |
$1.1M |
$1.3M |
$12.9M |
| Nov 2027 |
$1.9M |
$1.2M |
$698K |
$11.5M |
| Oct 2027 |
$2.0M |
$1.1M |
$900K |
$10.8M |
| Sep 2027 |
$1.7M |
$1.7M |
$24K |
$9.9M |
| Aug 2027 |
$1.8M |
$955K |
$806K |
$9.9M |
| Jul 2027 |
$1.7M |
$954K |
$786K |
$9.1M |
| Jun 2027 |
$1.8M |
$937K |
$883K |
$8.3M |