Income Breakdown
| TV Revenue | $589K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $653K |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $209K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.0M |
$1.1M |
$-57K |
$-14.2M |
| Mar 2028 |
$1.1M |
$1.1M |
$75K |
$-14.2M |
| Feb 2028 |
$1.1M |
$1.1M |
$39K |
$-14.2M |
| Jan 2028 |
$1.0M |
$1.8M |
$-737K |
$-14.3M |
| Dec 2027 |
$1.0M |
$1.1M |
$-43K |
$-13.5M |
| Nov 2027 |
$341K |
$1.1M |
$-722K |
$-13.5M |
| Oct 2027 |
$417K |
$1.4M |
$-987K |
$-12.8M |
| Sep 2027 |
$323K |
$1.1M |
$-766K |
$-11.8M |
| Aug 2027 |
$320K |
$1.1M |
$-788K |
$-11.0M |
| Jul 2027 |
$322K |
$969K |
$-647K |
$-10.2M |
| Jun 2027 |
$394K |
$1.1M |
$-684K |
$-9.6M |
| May 2027 |
$136K |
$1.1M |
$-986K |
$-8.9M |