Income Breakdown
| TV Revenue | $143K |
| TV Placement Bonus | $69K |
| Matchday Revenue | $3K |
| Sponsorship | $61K |
| Merchandising | $540K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $36K |
| Transfer Amortization | $2K |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $299K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$843K |
$1.5M |
$-619K |
$-6.4M |
| Mar 2028 |
$874K |
$1.5M |
$-618K |
$-5.8M |
| Feb 2028 |
$924K |
$1.5M |
$-560K |
$-5.2M |
| Jan 2028 |
$934K |
$1.4M |
$-428K |
$-4.6M |
| Dec 2027 |
$912K |
$1.3M |
$-365K |
$-4.2M |
| Nov 2027 |
$931K |
$1.5M |
$-613K |
$-3.8M |
| Oct 2027 |
$894K |
$1.4M |
$-479K |
$-3.2M |
| Sep 2027 |
$855K |
$1.4M |
$-548K |
$-2.8M |
| Aug 2027 |
$867K |
$1.1M |
$-268K |
$-2.2M |
| Jul 2027 |
$830K |
$807K |
$23K |
$-1.9M |
| Jun 2027 |
$878K |
$875K |
$4K |
$-2.0M |
| May 2027 |
$828K |
$975K |
$-147K |
$-1.9M |