Income Breakdown
| TV Revenue | $93K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $405 |
| Sponsorship | $141 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $122K |
| Staff Wages | $16K |
| Transfer Amortization | $2K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$110K |
$199K |
$-89K |
$-1.9M |
| Mar 2028 |
$112K |
$325K |
$-214K |
$-1.8M |
| Feb 2028 |
$115K |
$225K |
$-110K |
$-1.6M |
| Jan 2028 |
$115K |
$219K |
$-104K |
$-1.5M |
| Dec 2027 |
$110K |
$248K |
$-138K |
$-1.4M |
| Nov 2027 |
$128K |
$222K |
$-94K |
$-1.2M |
| Oct 2027 |
$144K |
$347K |
$-203K |
$-1.1M |
| Sep 2027 |
$111K |
$214K |
$-103K |
$-932K |
| Aug 2027 |
$112K |
$191K |
$-78K |
$-831K |
| Jul 2027 |
$111K |
$197K |
$-86K |
$-755K |
| Jun 2027 |
$110K |
$181K |
$-72K |
$-671K |
| May 2027 |
$118K |
$237K |
$-119K |
$-602K |