Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $54K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $800K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.6M |
$2.2M |
$401K |
$-4.5M |
| Mar 2028 |
$2.3M |
$2.1M |
$173K |
$-4.9M |
| Feb 2028 |
$2.2M |
$2.1M |
$97K |
$-5.1M |
| Jan 2028 |
$2.3M |
$2.4M |
$-84K |
$-5.2M |
| Dec 2027 |
$2.3M |
$2.1M |
$145K |
$-5.1M |
| Nov 2027 |
$2.3M |
$2.1M |
$177K |
$-5.2M |
| Oct 2027 |
$2.5M |
$2.4M |
$125K |
$-5.4M |
| Sep 2027 |
$2.3M |
$2.1M |
$193K |
$-5.5M |
| Aug 2027 |
$2.3M |
$2.2M |
$127K |
$-5.7M |
| Jul 2027 |
$2.3M |
$2.2M |
$99K |
$-5.8M |
| Jun 2027 |
$3.5M |
$2.2M |
$1.2M |
$-5.9M |
| May 2027 |
$2.3M |
$2.2M |
$115K |
$-7.2M |