Income Breakdown
| TV Revenue | $701K |
| TV Placement Bonus | $70K |
| Matchday Revenue | $155K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $915K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $410K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $981K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$1.0M |
$2.3M |
$-1.3M |
$-27.9M |
| Mar 2028 |
$750K |
$2.3M |
$-1.6M |
$-26.6M |
| Feb 2028 |
$681K |
$2.1M |
$-1.4M |
$-25.0M |
| Jan 2028 |
$782K |
$3.2M |
$-2.4M |
$-23.6M |
| Dec 2027 |
$706K |
$2.1M |
$-1.4M |
$-21.2M |
| Nov 2027 |
$762K |
$2.1M |
$-1.3M |
$-19.8M |
| Oct 2027 |
$860K |
$2.3M |
$-1.4M |
$-18.5M |
| Sep 2027 |
$393K |
$3.0M |
$-2.6M |
$-17.1M |
| Aug 2027 |
$428K |
$1.7M |
$-1.3M |
$-14.5M |
| Jul 2027 |
$512K |
$1.7M |
$-1.1M |
$-13.2M |
| Jun 2027 |
$181K |
$1.5M |
$-1.3M |
$-12.1M |
| May 2027 |
$204K |
$2.2M |
$-2.0M |
$-10.7M |