Income Breakdown
| TV Revenue | $739K |
| TV Placement Bonus | $53K |
| Matchday Revenue | $327K |
| Sponsorship | $11K |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $706 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $366K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.3M |
$1.8M |
$-461K |
$-6.7M |
| Mar 2028 |
$1.2M |
$1.5M |
$-269K |
$-6.2M |
| Feb 2028 |
$1.1M |
$1.3M |
$-229K |
$-6.0M |
| Jan 2028 |
$1.2M |
$1.1M |
$93K |
$-5.7M |
| Dec 2027 |
$1.1M |
$1.9M |
$-785K |
$-5.8M |
| Nov 2027 |
$1.3M |
$1.1M |
$192K |
$-5.1M |
| Oct 2027 |
$1.1M |
$1.7M |
$-595K |
$-5.2M |
| Sep 2027 |
$1.4M |
$3.2M |
$-1.8M |
$-4.6M |
| Aug 2027 |
$1.1M |
$1.6M |
$-472K |
$-2.9M |
| Jul 2027 |
$1.5M |
$1.5M |
$21K |
$-2.4M |
| Jun 2027 |
$1.4M |
$1.7M |
$-295K |
$-2.4M |
| May 2027 |
$1.3M |
$2.9M |
$-1.6M |
$-2.1M |