Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $83K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.3M |
$5.4M |
$-2.1M |
$4.3M |
| Mar 2028 |
$3.9M |
$5.4M |
$-1.4M |
$6.4M |
| Feb 2028 |
$3.8M |
$4.4M |
$-522K |
$7.8M |
| Jan 2028 |
$11.8M |
$4.5M |
$7.2M |
$8.3M |
| Dec 2027 |
$4.2M |
$4.7M |
$-515K |
$1.1M |
| Nov 2027 |
$4.7M |
$4.8M |
$-165K |
$1.6M |
| Oct 2027 |
$5.3M |
$6.7M |
$-1.4M |
$1.7M |
| Sep 2027 |
$5.4M |
$6.6M |
$-1.1M |
$3.1M |
| Aug 2027 |
$5.6M |
$5.3M |
$272K |
$4.2M |
| Jul 2027 |
$6.0M |
$5.2M |
$796K |
$3.9M |
| Jun 2027 |
$5.8M |
$5.4M |
$408K |
$3.1M |
| May 2027 |
$5.7M |
$6.0M |
$-310K |
$2.7M |