Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $288K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $70K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.7M |
$4.2M |
$-443K |
$13.5M |
| Mar 2028 |
$3.8M |
$4.2M |
$-404K |
$14.0M |
| Feb 2028 |
$3.7M |
$4.1M |
$-420K |
$14.4M |
| Jan 2028 |
$8.6M |
$4.8M |
$3.8M |
$14.8M |
| Dec 2027 |
$3.8M |
$6.4M |
$-2.7M |
$11.0M |
| Nov 2027 |
$4.6M |
$4.4M |
$219K |
$13.6M |
| Oct 2027 |
$5.5M |
$5.6M |
$-24K |
$13.4M |
| Sep 2027 |
$5.6M |
$5.3M |
$252K |
$13.4M |
| Aug 2027 |
$5.4M |
$5.3M |
$112K |
$13.2M |
| Jul 2027 |
$5.5M |
$5.4M |
$145K |
$13.1M |
| Jun 2027 |
$6.4M |
$5.6M |
$795K |
$12.9M |
| May 2027 |
$6.1M |
$6.9M |
$-813K |
$12.1M |