Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $127K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $107K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $379K |
| Staff Wages | $19K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $279K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.5M |
$678K |
$794K |
$20.6M |
| Mar 2028 |
$1.5M |
$717K |
$743K |
$19.8M |
| Feb 2028 |
$1.5M |
$822K |
$636K |
$19.1M |
| Jan 2028 |
$1.6M |
$638K |
$921K |
$18.5M |
| Dec 2027 |
$1.6M |
$609K |
$1.0M |
$17.6M |
| Nov 2027 |
$1.5M |
$597K |
$864K |
$16.6M |
| Oct 2027 |
$1.5M |
$583K |
$880K |
$15.7M |
| Sep 2027 |
$1.4M |
$683K |
$762K |
$14.8M |
| Aug 2027 |
$1.4M |
$584K |
$850K |
$14.1M |
| Jul 2027 |
$1.7M |
$617K |
$1.1M |
$13.2M |
| Jun 2027 |
$1.6M |
$653K |
$943K |
$12.1M |
| May 2027 |
$1.6M |
$639K |
$1.0M |
$11.2M |