Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $495K |
| Sponsorship | $0 |
| Merchandising | $146K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $69K |
| Transfer Amortization | $0 |
| Debt Interest | $516K |
| Loan Fees (Out) | $13K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.6M |
$4.4M |
$-1.7M |
$-35.5M |
| Mar 2028 |
$2.4M |
$4.5M |
$-2.1M |
$-33.7M |
| Feb 2028 |
$2.8M |
$3.9M |
$-1.1M |
$-31.6M |
| Jan 2028 |
$5.3M |
$5.3M |
$8K |
$-30.5M |
| Dec 2027 |
$2.8M |
$4.6M |
$-1.8M |
$-30.5M |
| Nov 2027 |
$2.8M |
$3.8M |
$-986K |
$-28.8M |
| Oct 2027 |
$2.8M |
$4.4M |
$-1.6M |
$-27.8M |
| Sep 2027 |
$2.9M |
$5.3M |
$-2.4M |
$-26.2M |
| Aug 2027 |
$3.6M |
$4.0M |
$-369K |
$-23.8M |
| Jul 2027 |
$3.7M |
$4.8M |
$-1.1M |
$-23.4M |
| Jun 2027 |
$3.7M |
$4.6M |
$-974K |
$-22.3M |
| May 2027 |
$1.6M |
$4.8M |
$-3.2M |
$-21.3M |