Income Breakdown
| TV Revenue | $692K |
| TV Placement Bonus | $212K |
| Matchday Revenue | $12K |
| Sponsorship | $9K |
| Merchandising | $76K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $217K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.0M |
$1.5M |
$-473K |
$5.6M |
| Mar 2028 |
$929K |
$1.4M |
$-514K |
$6.1M |
| Feb 2028 |
$1.2M |
$1.3M |
$-107K |
$7.7M |
| Jan 2028 |
$16.8M |
$2.1M |
$14.8M |
$7.8M |
| Dec 2027 |
$1.2M |
$1.6M |
$-464K |
$-7.0M |
| Nov 2027 |
$1.2M |
$1.6M |
$-414K |
$-6.5M |
| Oct 2027 |
$1.1M |
$2.1M |
$-980K |
$-6.1M |
| Sep 2027 |
$1.1M |
$1.9M |
$-837K |
$-5.1M |
| Aug 2027 |
$3.0M |
$1.9M |
$1.2M |
$-4.3M |
| Jul 2027 |
$4.6M |
$2.0M |
$2.6M |
$-5.4M |
| Jun 2027 |
$923K |
$2.0M |
$-1.1M |
$-8.0M |
| May 2027 |
$981K |
$2.2M |
$-1.2M |
$-6.9M |