Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $23K |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $45K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.3M |
$3.7M |
$-343K |
$6.0M |
| Mar 2028 |
$3.0M |
$3.8M |
$-768K |
$6.3M |
| Feb 2028 |
$3.0M |
$3.6M |
$-648K |
$7.1M |
| Jan 2028 |
$3.3M |
$3.6M |
$-360K |
$7.7M |
| Dec 2027 |
$3.2M |
$3.7M |
$-429K |
$8.1M |
| Nov 2027 |
$2.9M |
$3.7M |
$-721K |
$8.5M |
| Oct 2027 |
$3.0M |
$4.4M |
$-1.3M |
$9.2M |
| Sep 2027 |
$3.7M |
$4.3M |
$-654K |
$10.6M |
| Aug 2027 |
$3.6M |
$3.6M |
$41K |
$11.2M |
| Jul 2027 |
$3.7M |
$3.6M |
$61K |
$26.3M |
| Jun 2027 |
$30.5M |
$3.5M |
$27.0M |
$26.2M |
| May 2027 |
$3.7M |
$5.0M |
$-1.3M |
$-761K |