Income Breakdown
| TV Revenue | $89K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $0 |
| Sponsorship | $100K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $157K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $25K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $120 |
| Facility Maintenance | $417K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$1.8M |
$2.0M |
$-179K |
$5.4M |
| Apr 2028 |
$1.6M |
$1.4M |
$196K |
$5.6M |
| Mar 2028 |
$1.6M |
$1.4M |
$175K |
$5.4M |
| Feb 2028 |
$1.7M |
$2.4M |
$-702K |
$5.2M |
| Jan 2028 |
$1.9M |
$1.5M |
$402K |
$5.9M |
| Dec 2027 |
$1.9M |
$1.5M |
$373K |
$5.4M |
| Nov 2027 |
$1.8M |
$1.6M |
$188K |
$5.1M |
| Oct 2027 |
$1.8M |
$1.5M |
$279K |
$4.9M |
| Sep 2027 |
$1.8M |
$1.6M |
$245K |
$4.6M |
| Aug 2027 |
$4.2M |
$1.8M |
$2.3M |
$4.3M |
| Jul 2027 |
$3.2M |
$1.7M |
$1.4M |
$2.0M |
| Jun 2027 |
$1.7M |
$1.5M |
$206K |
$1.0M |