Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $318K |
| Matchday Revenue | $118K |
| Sponsorship | $0 |
| Merchandising | $89K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $90K |
| Transfer Amortization | $129K |
| Debt Interest | $139K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$4.7M |
$7.1M |
$-2.4M |
$-23.1M |
| Mar 2028 |
$4.9M |
$7.5M |
$-2.6M |
$-20.8M |
| Feb 2028 |
$4.3M |
$8.5M |
$-4.2M |
$-18.3M |
| Jan 2028 |
$5.1M |
$9.1M |
$-4.0M |
$-14.3M |
| Dec 2027 |
$6.7M |
$10.7M |
$-4.0M |
$-10.4M |
| Nov 2027 |
$6.0M |
$8.7M |
$-2.7M |
$-6.5M |
| Oct 2027 |
$4.3M |
$8.4M |
$-4.1M |
$-3.9M |
| Sep 2027 |
$6.4M |
$10.5M |
$-4.1M |
$59K |
| Aug 2027 |
$3.9M |
$6.7M |
$-2.7M |
$4.0M |
| Jul 2027 |
$4.0M |
$5.9M |
$-1.9M |
$6.7M |
| Jun 2027 |
$7.7M |
$6.0M |
$1.7M |
$8.4M |
| May 2027 |
$3.9M |
$6.9M |
$-3.0M |
$6.6M |