Income Breakdown
| TV Revenue | $701K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $87K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $921K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $365K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$833K |
$2.3M |
$-1.5M |
$-24.9M |
| Mar 2028 |
$680K |
$2.2M |
$-1.6M |
$-23.4M |
| Feb 2028 |
$733K |
$2.0M |
$-1.3M |
$-21.9M |
| Jan 2028 |
$805K |
$3.1M |
$-2.3M |
$-20.6M |
| Dec 2027 |
$706K |
$2.0M |
$-1.3M |
$-18.3M |
| Nov 2027 |
$811K |
$2.0M |
$-1.2M |
$-16.9M |
| Oct 2027 |
$840K |
$2.4M |
$-1.5M |
$-15.7M |
| Sep 2027 |
$969K |
$3.3M |
$-2.4M |
$-14.2M |
| Aug 2027 |
$403K |
$1.7M |
$-1.3M |
$-11.8M |
| Jul 2027 |
$386K |
$1.6M |
$-1.2M |
$-10.5M |
| Jun 2027 |
$163K |
$1.6M |
$-1.4M |
$-9.3M |
| May 2027 |
$127K |
$2.1M |
$-1.9M |
$-7.9M |