Income Breakdown
| TV Revenue | $285K |
| TV Placement Bonus | $152K |
| Matchday Revenue | $0 |
| Sponsorship | $168K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $72K |
| Transfer Amortization | $53K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $651K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.8M |
$2.4M |
$-549K |
$393K |
| Mar 2028 |
$7.9M |
$2.5M |
$5.4M |
$888K |
| Feb 2028 |
$2.0M |
$2.1M |
$-162K |
$-4.6M |
| Jan 2028 |
$1.8M |
$2.1M |
$-325K |
$-4.5M |
| Dec 2027 |
$2.3M |
$3.2M |
$-931K |
$-4.2M |
| Nov 2027 |
$1.8M |
$2.8M |
$-984K |
$-3.3M |
| Oct 2027 |
$1.9M |
$3.4M |
$-1.6M |
$-2.4M |
| Sep 2027 |
$2.0M |
$2.7M |
$-727K |
$-898K |
| Aug 2027 |
$1.9M |
$2.7M |
$-852K |
$-225K |
| Jul 2027 |
$1.9M |
$2.5M |
$-620K |
$1.1M |
| Jun 2027 |
$1.8M |
$2.7M |
$-905K |
$1.7M |
| May 2027 |
$1.7M |
$3.9M |
$-2.2M |
$2.5M |