Income Breakdown
| TV Revenue | $743K |
| TV Placement Bonus | $289K |
| Matchday Revenue | $81K |
| Sponsorship | $10K |
| Merchandising | $201K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $996K |
| Staff Wages | $30K |
| Transfer Amortization | $6K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $326K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.3M |
$1.4M |
$-20K |
$785K |
| Mar 2028 |
$1.2M |
$1.2M |
$-3K |
$800K |
| Feb 2028 |
$1.4M |
$1.3M |
$77K |
$1.8M |
| Jan 2028 |
$1.6M |
$923K |
$694K |
$1.8M |
| Dec 2027 |
$1.3M |
$1.5M |
$-203K |
$1.1M |
| Nov 2027 |
$1.3M |
$935K |
$388K |
$1.3M |
| Oct 2027 |
$1.3M |
$1.3M |
$67K |
$918K |
| Sep 2027 |
$1.4M |
$2.0M |
$-559K |
$848K |
| Aug 2027 |
$1.3M |
$1.1M |
$166K |
$1.4M |
| Jul 2027 |
$1.3M |
$1.1M |
$198K |
$1.4M |
| Jun 2027 |
$1.2M |
$1.1M |
$123K |
$1.2M |
| May 2027 |
$1.3M |
$1.9M |
$-673K |
$1.1M |