Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $8K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $397K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.2M |
$2.9M |
$-1.7M |
$-26.9M |
| Mar 2028 |
$21.2M |
$3.5M |
$17.8M |
$-25.2M |
| Feb 2028 |
$1.2M |
$3.7M |
$-2.4M |
$-42.9M |
| Jan 2028 |
$1.2M |
$5.6M |
$-4.4M |
$-40.5M |
| Dec 2027 |
$1.2M |
$3.5M |
$-2.3M |
$-36.1M |
| Nov 2027 |
$492K |
$2.9M |
$-2.4M |
$-33.9M |
| Oct 2027 |
$484K |
$2.8M |
$-2.4M |
$-31.4M |
| Sep 2027 |
$531K |
$4.4M |
$-3.9M |
$-29.1M |
| Aug 2027 |
$522K |
$2.3M |
$-1.8M |
$-25.2M |
| Jul 2027 |
$513K |
$2.7M |
$-2.2M |
$-23.4M |
| Jun 2027 |
$976K |
$2.3M |
$-1.3M |
$-21.2M |
| May 2027 |
$524K |
$2.6M |
$-2.1M |
$-19.9M |