Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $233K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $83K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $64K |
| Transfer Amortization | $14K |
| Debt Interest | $303K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$2.9M |
$4.2M |
$-1.3M |
$-30.6M |
| Mar 2028 |
$2.9M |
$4.2M |
$-1.3M |
$-29.3M |
| Feb 2028 |
$2.9M |
$4.5M |
$-1.6M |
$-28.1M |
| Jan 2028 |
$2.9M |
$5.5M |
$-2.5M |
$-26.5M |
| Dec 2027 |
$5.7M |
$5.2M |
$464K |
$-24.0M |
| Nov 2027 |
$3.3M |
$4.8M |
$-1.5M |
$-24.5M |
| Oct 2027 |
$2.7M |
$5.3M |
$-2.6M |
$-23.0M |
| Sep 2027 |
$2.7M |
$4.5M |
$-1.8M |
$-20.4M |
| Aug 2027 |
$3.1M |
$4.7M |
$-1.6M |
$-18.6M |
| Jul 2027 |
$3.5M |
$4.6M |
$-1.1M |
$-17.0M |
| Jun 2027 |
$2.7M |
$4.5M |
$-1.8M |
$-15.9M |
| May 2027 |
$3.0M |
$4.9M |
$-1.9M |
$-14.1M |