Income Breakdown
| TV Revenue | $213K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $677K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $339K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $329K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$225K |
$1.4M |
$-1.1M |
$-23.0M |
| Mar 2028 |
$223K |
$1.4M |
$-1.1M |
$-21.8M |
| Feb 2028 |
$227K |
$1.3M |
$-1.1M |
$-20.7M |
| Jan 2028 |
$224K |
$2.3M |
$-2.1M |
$-19.6M |
| Dec 2027 |
$225K |
$1.2M |
$-1.0M |
$-17.6M |
| Nov 2027 |
$242K |
$1.2M |
$-1.0M |
$-16.5M |
| Oct 2027 |
$538K |
$1.8M |
$-1.2M |
$-15.5M |
| Sep 2027 |
$240K |
$1.6M |
$-1.3M |
$-14.3M |
| Aug 2027 |
$81K |
$1.5M |
$-1.4M |
$-13.0M |
| Jul 2027 |
$75K |
$1.4M |
$-1.3M |
$-11.5M |
| Jun 2027 |
$89K |
$1.3M |
$-1.2M |
$-10.2M |
| May 2027 |
$39K |
$1.4M |
$-1.4M |
$-9.0M |