Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $325K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.8M |
$3.6M |
$-808K |
$2.8M |
| Mar 2028 |
$3.3M |
$3.9M |
$-555K |
$3.6M |
| Feb 2028 |
$26.5M |
$4.6M |
$22.0M |
$4.1M |
| Jan 2028 |
$3.8M |
$4.9M |
$-1.2M |
$-17.8M |
| Dec 2027 |
$3.3M |
$4.0M |
$-700K |
$-16.7M |
| Nov 2027 |
$3.5M |
$4.0M |
$-509K |
$-16.0M |
| Oct 2027 |
$2.7M |
$4.5M |
$-1.8M |
$-15.4M |
| Sep 2027 |
$3.0M |
$4.2M |
$-1.2M |
$-13.6M |
| Aug 2027 |
$3.0M |
$3.5M |
$-479K |
$-12.4M |
| Jul 2027 |
$3.2M |
$4.0M |
$-830K |
$-11.9M |
| Jun 2027 |
$6.9M |
$3.8M |
$3.1M |
$-11.1M |
| May 2027 |
$3.6M |
$3.9M |
$-287K |
$-14.3M |