Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $421K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $45K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.1M |
$2.5M |
$555K |
$22.4M |
| Mar 2028 |
$23.0M |
$2.6M |
$20.5M |
$21.8M |
| Feb 2028 |
$3.1M |
$2.5M |
$618K |
$1.3M |
| Jan 2028 |
$3.1M |
$2.5M |
$584K |
$728K |
| Dec 2027 |
$3.1M |
$2.5M |
$596K |
$143K |
| Nov 2027 |
$3.1M |
$2.6M |
$505K |
$-455K |
| Oct 2027 |
$4.1M |
$3.1M |
$1.1M |
$-961K |
| Sep 2027 |
$16.9M |
$2.5M |
$14.4M |
$-2.0M |
| Aug 2027 |
$329K |
$2.2M |
$-1.9M |
$-16.5M |
| Jul 2027 |
$70K |
$2.0M |
$-1.9M |
$-14.6M |
| Jun 2027 |
$59K |
$1.9M |
$-1.8M |
$-12.7M |
| May 2027 |
$44K |
$1.6M |
$-1.5M |
$-10.9M |