Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $580K |
| Matchday Revenue | $275K |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$4.5M |
$3.3M |
$1.2M |
$3.7M |
| Mar 2028 |
$4.5M |
$3.2M |
$1.3M |
$2.5M |
| Feb 2028 |
$3.1M |
$2.6M |
$490K |
$1.2M |
| Jan 2028 |
$5.3M |
$2.7M |
$2.6M |
$751K |
| Dec 2027 |
$4.2M |
$2.7M |
$1.5M |
$-1.9M |
| Nov 2027 |
$4.5M |
$2.8M |
$1.6M |
$-3.4M |
| Oct 2027 |
$4.5M |
$3.1M |
$1.4M |
$-5.0M |
| Sep 2027 |
$4.0M |
$3.1M |
$916K |
$-6.4M |
| Aug 2027 |
$3.7M |
$2.9M |
$839K |
$-7.3M |
| Jul 2027 |
$3.9M |
$2.9M |
$1.0M |
$-8.1M |
| Jun 2027 |
$1.9M |
$2.2M |
$-275K |
$-9.1M |
| May 2027 |
$450K |
$1.7M |
$-1.3M |
$-8.9M |