Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $134K |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $422K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$22.1M |
$3.0M |
$19.1M |
$-9.0M |
| Mar 2028 |
$2.4M |
$3.1M |
$-680K |
$-28.1M |
| Feb 2028 |
$2.1M |
$3.1M |
$-1.0M |
$-27.4M |
| Jan 2028 |
$2.3M |
$4.2M |
$-1.9M |
$-26.4M |
| Dec 2027 |
$1.1M |
$2.7M |
$-1.7M |
$-24.5M |
| Nov 2027 |
$1.1M |
$2.4M |
$-1.3M |
$-22.8M |
| Oct 2027 |
$1.0M |
$2.5M |
$-1.4M |
$-21.5M |
| Sep 2027 |
$803K |
$2.7M |
$-1.9M |
$-20.0M |
| Aug 2027 |
$812K |
$2.0M |
$-1.2M |
$-18.2M |
| Jul 2027 |
$800K |
$1.7M |
$-882K |
$-17.0M |
| Jun 2027 |
$1.6M |
$1.8M |
$-168K |
$-16.1M |
| May 2027 |
$1.1M |
$3.0M |
$-1.9M |
$-16.0M |