Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $691K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $668K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.1M |
$1.4M |
$735K |
$10.5M |
| Mar 2028 |
$2.1M |
$1.4M |
$768K |
$9.7M |
| Feb 2028 |
$2.2M |
$1.3M |
$861K |
$8.9M |
| Jan 2028 |
$2.3M |
$1.3M |
$1.0M |
$8.1M |
| Dec 2027 |
$2.2M |
$1.3M |
$904K |
$7.1M |
| Nov 2027 |
$2.2M |
$1.3M |
$926K |
$6.2M |
| Oct 2027 |
$2.1M |
$1.3M |
$719K |
$5.3M |
| Sep 2027 |
$2.1M |
$1.4M |
$682K |
$4.5M |
| Aug 2027 |
$2.1M |
$1.1M |
$1.0M |
$3.9M |
| Jul 2027 |
$2.0M |
$1.2M |
$841K |
$2.8M |
| Jun 2027 |
$2.1M |
$1.3M |
$749K |
$2.0M |
| May 2027 |
$2.1M |
$1.3M |
$775K |
$1.3M |