Income Breakdown
| TV Revenue | $241K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $13K |
| Sponsorship | $31K |
| Merchandising | $429K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $64K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $827K |
| Staff Wages | $38K |
| Transfer Amortization | $34K |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $308K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$833K |
$1.2M |
$-403K |
$-6.6M |
| Mar 2028 |
$843K |
$1.5M |
$-686K |
$-6.2M |
| Feb 2028 |
$896K |
$1.4M |
$-490K |
$-5.5M |
| Jan 2028 |
$865K |
$1.3M |
$-432K |
$-5.1M |
| Dec 2027 |
$864K |
$1.2M |
$-353K |
$-4.7M |
| Nov 2027 |
$879K |
$1.2M |
$-335K |
$-4.4M |
| Oct 2027 |
$845K |
$1.2M |
$-366K |
$-4.1M |
| Sep 2027 |
$865K |
$1.3M |
$-476K |
$-3.7M |
| Aug 2027 |
$879K |
$1.2M |
$-328K |
$-3.3M |
| Jul 2027 |
$825K |
$945K |
$-120K |
$-3.0M |
| Jun 2027 |
$875K |
$911K |
$-36K |
$-2.9M |
| May 2027 |
$886K |
$1.3M |
$-427K |
$-1.3M |