Income Breakdown
| TV Revenue | $669K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $942K |
| Staff Wages | $22K |
| Transfer Amortization | $0 |
| Debt Interest | $305K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $551K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$705K |
$1.8M |
$-1.1M |
$-20.7M |
| Mar 2028 |
$716K |
$2.0M |
$-1.3M |
$-19.5M |
| Feb 2028 |
$737K |
$1.8M |
$-1.0M |
$-18.2M |
| Jan 2028 |
$726K |
$2.5M |
$-1.8M |
$-17.2M |
| Dec 2027 |
$272K |
$1.6M |
$-1.3M |
$-15.4M |
| Nov 2027 |
$324K |
$1.7M |
$-1.3M |
$-14.1M |
| Oct 2027 |
$128K |
$1.4M |
$-1.3M |
$-12.8M |
| Sep 2027 |
$121K |
$1.6M |
$-1.5M |
$-11.5M |
| Aug 2027 |
$69K |
$1.2M |
$-1.1M |
$-10.0M |
| Jul 2027 |
$37K |
$898K |
$-861K |
$-8.9M |
| Jun 2027 |
$431K |
$935K |
$-504K |
$-8.0M |
| May 2027 |
$37K |
$926K |
$-889K |
$-7.5M |