Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $486K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $67K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $59K |
| Facility Maintenance | $185K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.0M |
$2.3M |
$-333K |
$65K |
| Mar 2028 |
$2.0M |
$2.5M |
$-503K |
$395K |
| Feb 2028 |
$2.3M |
$2.0M |
$315K |
$895K |
| Jan 2028 |
$2.0M |
$2.0M |
$-29K |
$577K |
| Dec 2027 |
$1.9M |
$2.0M |
$-63K |
$603K |
| Nov 2027 |
$2.0M |
$2.0M |
$-47K |
$663K |
| Oct 2027 |
$2.2M |
$2.3M |
$-117K |
$707K |
| Sep 2027 |
$2.3M |
$2.0M |
$372K |
$821K |
| Aug 2027 |
$2.4M |
$2.5M |
$-130K |
$446K |
| Jul 2027 |
$2.4M |
$2.6M |
$-216K |
$573K |
| Jun 2027 |
$2.6M |
$2.4M |
$200K |
$786K |
| May 2027 |
$2.6M |
$2.4M |
$193K |
$583K |