Income Breakdown
| TV Revenue | $144K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $281K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $173K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$223K |
$480K |
$-257K |
$-2.4M |
| Mar 2028 |
$250K |
$407K |
$-157K |
$-2.1M |
| Feb 2028 |
$250K |
$408K |
$-158K |
$-1.9M |
| Jan 2028 |
$252K |
$406K |
$-154K |
$-1.8M |
| Dec 2027 |
$308K |
$414K |
$-106K |
$-1.6M |
| Nov 2027 |
$251K |
$408K |
$-157K |
$-1.5M |
| Oct 2027 |
$256K |
$979K |
$-723K |
$-1.4M |
| Sep 2027 |
$270K |
$458K |
$-188K |
$-651K |
| Aug 2027 |
$280K |
$441K |
$-161K |
$-463K |
| Jul 2027 |
$430K |
$442K |
$-12K |
$-302K |
| Jun 2027 |
$269K |
$440K |
$-171K |
$-290K |
| May 2027 |
$290K |
$442K |
$-152K |
$-118K |