Income Breakdown
| TV Revenue | $988K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $61K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $622K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $172K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $982K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.0M |
$1.8M |
$-768K |
$-11.7M |
| Mar 2028 |
$1.0M |
$1.8M |
$-781K |
$-10.9M |
| Feb 2028 |
$1.0M |
$1.8M |
$-746K |
$-10.1M |
| Jan 2028 |
$1.1M |
$2.3M |
$-1.2M |
$-9.4M |
| Dec 2027 |
$996K |
$1.9M |
$-922K |
$-8.2M |
| Nov 2027 |
$533K |
$1.4M |
$-888K |
$-7.2M |
| Oct 2027 |
$598K |
$1.4M |
$-812K |
$-6.3M |
| Sep 2027 |
$141K |
$1.0M |
$-896K |
$-5.5M |
| Aug 2027 |
$139K |
$896K |
$-757K |
$-4.6M |
| Jul 2027 |
$141K |
$874K |
$-733K |
$-3.9M |
| Jun 2027 |
$690K |
$912K |
$-223K |
$-3.1M |
| May 2027 |
$141K |
$926K |
$-785K |
$-2.9M |