Income Breakdown
| TV Revenue | $210K |
| TV Placement Bonus | $64K |
| Matchday Revenue | $149K |
| Sponsorship | $93K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $31K |
| Transfer Amortization | $28K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $413K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$1.7M |
$2.5M |
$-770K |
$3.8M |
| Apr 2028 |
$1.7M |
$1.9M |
$-215K |
$4.6M |
| Mar 2028 |
$1.7M |
$2.0M |
$-250K |
$4.8M |
| Feb 2028 |
$1.7M |
$2.8M |
$-1.1M |
$5.0M |
| Jan 2028 |
$1.8M |
$1.9M |
$-55K |
$6.1M |
| Dec 2027 |
$1.8M |
$1.9M |
$-134K |
$6.1M |
| Nov 2027 |
$1.9M |
$2.2M |
$-306K |
$6.2M |
| Oct 2027 |
$1.8M |
$2.4M |
$-587K |
$6.5M |
| Sep 2027 |
$1.6M |
$1.8M |
$-193K |
$7.0M |
| Aug 2027 |
$5.5M |
$1.4M |
$4.2M |
$7.2M |
| Jul 2027 |
$2.7M |
$1.5M |
$1.1M |
$4.4M |
| Jun 2027 |
$2.0M |
$1.6M |
$389K |
$3.3M |