Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $393K |
| Matchday Revenue | $0 |
| Sponsorship | $18K |
| Merchandising | $355K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $60K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $43K |
| Transfer Amortization | $91K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $534K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.0M |
$2.3M |
$-243K |
$5.8M |
| Mar 2028 |
$2.0M |
$1.8M |
$162K |
$6.0M |
| Feb 2028 |
$2.0M |
$1.8M |
$204K |
$5.7M |
| Jan 2028 |
$2.0M |
$1.8M |
$247K |
$5.4M |
| Dec 2027 |
$2.3M |
$2.3M |
$-19K |
$5.1M |
| Nov 2027 |
$2.0M |
$1.9M |
$68K |
$5.0M |
| Oct 2027 |
$2.0M |
$2.5M |
$-490K |
$4.8M |
| Sep 2027 |
$2.0M |
$2.3M |
$-326K |
$5.2M |
| Aug 2027 |
$2.0M |
$2.1M |
$-18K |
$7.2M |
| Jul 2027 |
$2.1M |
$1.9M |
$138K |
$8.5M |
| Jun 2027 |
$2.1M |
$1.9M |
$155K |
$8.6M |
| May 2027 |
$2.1M |
$2.2M |
$-89K |
$8.4M |