Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $167K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $523K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.1M |
$3.1M |
$-977K |
$-35.4M |
| Mar 2028 |
$2.2M |
$3.1M |
$-978K |
$-34.5M |
| Feb 2028 |
$2.1M |
$3.1M |
$-931K |
$-33.5M |
| Jan 2028 |
$2.2M |
$4.6M |
$-2.4M |
$-32.5M |
| Dec 2027 |
$2.2M |
$4.0M |
$-1.7M |
$-30.1M |
| Nov 2027 |
$877K |
$3.6M |
$-2.7M |
$-28.4M |
| Oct 2027 |
$869K |
$3.6M |
$-2.8M |
$-25.7M |
| Sep 2027 |
$244K |
$3.4M |
$-3.2M |
$-22.9M |
| Aug 2027 |
$298K |
$2.4M |
$-2.1M |
$-19.7M |
| Jul 2027 |
$242K |
$1.7M |
$-1.5M |
$-17.6M |
| Jun 2027 |
$887K |
$1.8M |
$-885K |
$-16.1M |
| May 2027 |
$246K |
$2.7M |
$-2.4M |
$-15.3M |