Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $72K |
| Matchday Revenue | $6K |
| Sponsorship | $16K |
| Merchandising | $94K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $27K |
| Transfer Amortization | $31K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $355K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$1.2M |
$2.0M |
$-743K |
$3.4M |
| Apr 2028 |
$1.4M |
$1.5M |
$-92K |
$4.1M |
| Mar 2028 |
$1.3M |
$1.5M |
$-236K |
$4.2M |
| Feb 2028 |
$1.3M |
$1.2M |
$149K |
$4.4M |
| Jan 2028 |
$1.3M |
$1.1M |
$190K |
$4.2M |
| Dec 2027 |
$1.9M |
$1.4M |
$545K |
$4.0M |
| Nov 2027 |
$1.3M |
$1.2M |
$156K |
$3.4M |
| Oct 2027 |
$1.3M |
$1.5M |
$-133K |
$3.2M |
| Sep 2027 |
$1.4M |
$1.4M |
$-51K |
$3.3M |
| Aug 2027 |
$1.4M |
$1.1M |
$283K |
$3.3M |
| Jul 2027 |
$1.5M |
$1.3M |
$154K |
$4.5M |
| Jun 2027 |
$1.6M |
$1.4M |
$149K |
$4.4M |