Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $97K |
| Matchday Revenue | $0 |
| Sponsorship | $41K |
| Merchandising | $607K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $56K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $711K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.2M |
$2.7M |
$459K |
$25.6M |
| Mar 2028 |
$5.4M |
$3.0M |
$2.4M |
$25.1M |
| Feb 2028 |
$3.3M |
$2.7M |
$633K |
$22.7M |
| Jan 2028 |
$3.5M |
$2.7M |
$780K |
$22.1M |
| Dec 2027 |
$4.1M |
$3.1M |
$1.0M |
$21.3M |
| Nov 2027 |
$3.6M |
$3.0M |
$562K |
$20.2M |
| Oct 2027 |
$3.7M |
$3.3M |
$345K |
$19.7M |
| Sep 2027 |
$4.1M |
$2.9M |
$1.1M |
$19.3M |
| Aug 2027 |
$5.0M |
$2.9M |
$2.2M |
$18.4M |
| Jul 2027 |
$9.3M |
$3.0M |
$6.3M |
$16.2M |
| Jun 2027 |
$4.3M |
$3.0M |
$1.3M |
$9.8M |
| May 2027 |
$4.8M |
$3.4M |
$1.4M |
$8.5M |