Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $407K |
| Matchday Revenue | $808K |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $56K |
| Transfer Amortization | $21K |
| Debt Interest | $459K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$5.8M |
$7.5M |
$-1.7M |
$-47.6M |
| Mar 2028 |
$6.7M |
$8.5M |
$-1.7M |
$-45.9M |
| Feb 2028 |
$4.9M |
$9.2M |
$-4.3M |
$-44.2M |
| Jan 2028 |
$4.8M |
$8.8M |
$-3.9M |
$-39.9M |
| Dec 2027 |
$5.0M |
$7.1M |
$-2.1M |
$-36.0M |
| Nov 2027 |
$4.9M |
$7.0M |
$-2.1M |
$-34.0M |
| Oct 2027 |
$4.8M |
$7.7M |
$-2.9M |
$-31.8M |
| Sep 2027 |
$5.4M |
$7.2M |
$-1.7M |
$-28.9M |
| Aug 2027 |
$4.2M |
$5.9M |
$-1.7M |
$-27.2M |
| Jul 2027 |
$4.1M |
$5.6M |
$-1.5M |
$-4.4M |
| Jun 2027 |
$14.5M |
$5.6M |
$8.9M |
$-2.9M |
| May 2027 |
$4.5M |
$7.7M |
$-3.2M |
$-11.9M |