Income Breakdown
| TV Revenue | $589K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
Expense Breakdown
| Player Wages | $264K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $580K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.1M |
$878K |
$266K |
$1.2M |
| Mar 2028 |
$1.0M |
$378K |
$648K |
$955K |
| Feb 2028 |
$1.0M |
$486K |
$554K |
$307K |
| Jan 2028 |
$1.0M |
$389K |
$643K |
$-246K |
| Dec 2027 |
$1.1M |
$382K |
$766K |
$-889K |
| Nov 2027 |
$1.1M |
$488K |
$660K |
$-1.7M |
| Oct 2027 |
$1.2M |
$474K |
$687K |
$-2.3M |
| Sep 2027 |
$350K |
$539K |
$-188K |
$-3.0M |
| Aug 2027 |
$344K |
$527K |
$-183K |
$-2.8M |
| Jul 2027 |
$347K |
$412K |
$-65K |
$-2.6M |
| Jun 2027 |
$444K |
$452K |
$-8K |
$-2.6M |
| May 2027 |
$378K |
$443K |
$-65K |
$-2.6M |