Income Breakdown
| TV Revenue | $494K |
| TV Placement Bonus | $243K |
| Matchday Revenue | $0 |
| Sponsorship | $60K |
| Merchandising | $702K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $30K |
| Transfer Amortization | $39K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $412K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.5M |
$1.5M |
$-9K |
$4.7M |
| Mar 2028 |
$1.5M |
$1.7M |
$-215K |
$4.6M |
| Feb 2028 |
$1.6M |
$1.6M |
$99K |
$4.8M |
| Jan 2028 |
$1.8M |
$1.7M |
$161K |
$4.7M |
| Dec 2027 |
$1.7M |
$1.6M |
$172K |
$4.5M |
| Nov 2027 |
$1.9M |
$1.9M |
$57K |
$4.3M |
| Oct 2027 |
$1.7M |
$2.4M |
$-669K |
$4.2M |
| Sep 2027 |
$1.6M |
$1.9M |
$-293K |
$4.8M |
| Aug 2027 |
$1.6M |
$1.3M |
$218K |
$5.0M |
| Jul 2027 |
$1.5M |
$1.2M |
$336K |
$4.8M |
| Jun 2027 |
$2.0M |
$1.1M |
$848K |
$5.0M |
| May 2027 |
$1.5M |
$1.3M |
$145K |
$4.9M |