Income Breakdown
| TV Revenue | $135K |
| TV Placement Bonus | $14K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $68K |
| Staff Wages | $12K |
| Transfer Amortization | $187 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $112K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$183K |
$192K |
$-9K |
$363K |
| Mar 2028 |
$190K |
$219K |
$-30K |
$372K |
| Feb 2028 |
$198K |
$267K |
$-69K |
$402K |
| Jan 2028 |
$201K |
$210K |
$-10K |
$471K |
| Dec 2027 |
$198K |
$210K |
$-13K |
$480K |
| Nov 2027 |
$194K |
$211K |
$-17K |
$493K |
| Oct 2027 |
$202K |
$216K |
$-14K |
$510K |
| Sep 2027 |
$184K |
$216K |
$-32K |
$523K |
| Aug 2027 |
$188K |
$198K |
$-11K |
$555K |
| Jul 2027 |
$189K |
$191K |
$-2K |
$566K |
| Jun 2027 |
$184K |
$204K |
$-20K |
$567K |
| May 2027 |
$186K |
$189K |
$-3K |
$587K |