Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $490K |
| Matchday Revenue | $865K |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $70K |
| Transfer Amortization | $58K |
| Debt Interest | $78K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$30.2M |
$4.0M |
$26.3M |
$12.7M |
| Mar 2028 |
$4.4M |
$4.9M |
$-423K |
$-13.7M |
| Feb 2028 |
$4.8M |
$5.8M |
$-1.0M |
$-13.3M |
| Jan 2028 |
$4.5M |
$5.8M |
$-1.2M |
$-12.3M |
| Dec 2027 |
$3.8M |
$5.4M |
$-1.6M |
$-11.1M |
| Nov 2027 |
$4.7M |
$5.0M |
$-349K |
$-9.6M |
| Oct 2027 |
$3.9M |
$5.7M |
$-1.8M |
$-9.3M |
| Sep 2027 |
$3.2M |
$5.0M |
$-1.8M |
$-7.6M |
| Aug 2027 |
$3.1M |
$3.7M |
$-584K |
$-5.8M |
| Jul 2027 |
$3.2M |
$4.3M |
$-1.1M |
$-5.3M |
| Jun 2027 |
$6.8M |
$4.1M |
$2.8M |
$-4.2M |
| May 2027 |
$3.1M |
$5.8M |
$-2.7M |
$-7.1M |