Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $164K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $45K |
| Transfer Amortization | $0 |
| Debt Interest | $336K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.3M |
$3.2M |
$-943K |
$-23.1M |
| Mar 2028 |
$1.9M |
$3.1M |
$-1.2M |
$-22.2M |
| Feb 2028 |
$2.1M |
$2.9M |
$-748K |
$-20.9M |
| Jan 2028 |
$2.9M |
$3.7M |
$-822K |
$-20.2M |
| Dec 2027 |
$2.1M |
$2.7M |
$-604K |
$-19.4M |
| Nov 2027 |
$2.1M |
$2.6M |
$-449K |
$-18.8M |
| Oct 2027 |
$2.2M |
$3.0M |
$-858K |
$-18.3M |
| Sep 2027 |
$2.3M |
$3.2M |
$-845K |
$-17.5M |
| Aug 2027 |
$2.3M |
$3.2M |
$-910K |
$-16.6M |
| Jul 2027 |
$2.2M |
$3.1M |
$-873K |
$-15.7M |
| Jun 2027 |
$831K |
$2.5M |
$-1.6M |
$-14.8M |
| May 2027 |
$954K |
$2.7M |
$-1.7M |
$-13.2M |