Income Breakdown
| TV Revenue | $701K |
| TV Placement Bonus | $140K |
| Matchday Revenue | $994K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $65K |
| Transfer Amortization | $6K |
| Debt Interest | $288K |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.0M |
$2.9M |
$-872K |
$-19.8M |
| Mar 2028 |
$891K |
$2.7M |
$-1.9M |
$-18.9M |
| Feb 2028 |
$912K |
$2.4M |
$-1.5M |
$-17.1M |
| Jan 2028 |
$1.2M |
$3.0M |
$-1.8M |
$-15.6M |
| Dec 2027 |
$926K |
$2.4M |
$-1.5M |
$-13.8M |
| Nov 2027 |
$2.0M |
$2.4M |
$-398K |
$-12.3M |
| Oct 2027 |
$1.9M |
$3.2M |
$-1.2M |
$-11.9M |
| Sep 2027 |
$2.9M |
$3.6M |
$-753K |
$-10.7M |
| Aug 2027 |
$1.8M |
$2.9M |
$-1.2M |
$-9.9M |
| Jul 2027 |
$2.4M |
$2.8M |
$-360K |
$-8.8M |
| Jun 2027 |
$1.3M |
$2.8M |
$-1.5M |
$-8.4M |
| May 2027 |
$841K |
$3.4M |
$-2.6M |
$-6.9M |