Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $40K |
| Transfer Amortization | $38K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$3.7M |
$3.3M |
$410K |
$8.2M |
| Mar 2028 |
$4.1M |
$2.8M |
$1.3M |
$7.7M |
| Feb 2028 |
$4.1M |
$2.7M |
$1.4M |
$6.3M |
| Jan 2028 |
$6.2M |
$2.8M |
$3.4M |
$4.9M |
| Dec 2027 |
$4.0M |
$2.8M |
$1.2M |
$1.4M |
| Nov 2027 |
$4.0M |
$2.7M |
$1.3M |
$231K |
| Oct 2027 |
$4.0M |
$3.3M |
$697K |
$-1.1M |
| Sep 2027 |
$3.5M |
$3.7M |
$-202K |
$-1.8M |
| Aug 2027 |
$3.5M |
$3.0M |
$487K |
$-1.7M |
| Jul 2027 |
$1.3M |
$1.9M |
$-632K |
$-2.2M |
| Jun 2027 |
$1.4M |
$2.0M |
$-589K |
$226K |
| May 2027 |
$393K |
$2.4M |
$-2.0M |
$815K |