Income Breakdown
| TV Revenue | $231K |
| TV Placement Bonus | $115K |
| Matchday Revenue | $91K |
| Sponsorship | $97K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $42K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.1M |
$2.2M |
$-53K |
$-217K |
| Mar 2028 |
$2.1M |
$1.9M |
$198K |
$-179K |
| Feb 2028 |
$2.1M |
$2.6M |
$-525K |
$-393K |
| Jan 2028 |
$2.1M |
$1.9M |
$108K |
$117K |
| Dec 2027 |
$2.1M |
$2.2M |
$-126K |
$-7K |
| Nov 2027 |
$2.1M |
$2.2M |
$-33K |
$105K |
| Oct 2027 |
$2.1M |
$2.3M |
$-132K |
$123K |
| Sep 2027 |
$2.1M |
$2.1M |
$-23K |
$239K |
| Aug 2027 |
$2.1M |
$1.9M |
$215K |
$4.6M |
| Jul 2027 |
$2.1M |
$1.5M |
$571K |
$4.4M |
| Jun 2027 |
$2.3M |
$1.7M |
$645K |
$4.1M |
| May 2027 |
$2.2M |
$1.8M |
$350K |
$3.5M |