Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $44K |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $4K |
| Transfer Amortization | $0 |
| Debt Interest | $284K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$3.7M |
$5.1M |
$-1.4M |
$-29.3M |
| Apr 2028 |
$3.6M |
$4.3M |
$-647K |
$-27.9M |
| Mar 2028 |
$4.0M |
$4.5M |
$-509K |
$-27.3M |
| Feb 2028 |
$4.0M |
$3.8M |
$159K |
$-26.8M |
| Jan 2028 |
$6.0M |
$5.2M |
$753K |
$-26.9M |
| Dec 2027 |
$4.0M |
$4.0M |
$46K |
$-27.7M |
| Nov 2027 |
$4.1M |
$3.9M |
$193K |
$-27.7M |
| Oct 2027 |
$3.7M |
$4.3M |
$-670K |
$-27.9M |
| Sep 2027 |
$1.7M |
$3.9M |
$-2.2M |
$-27.2M |
| Aug 2027 |
$1.5M |
$3.4M |
$-1.9M |
$-25.0M |
| Jul 2027 |
$467K |
$3.1M |
$-2.6M |
$-23.1M |
| Jun 2027 |
$475K |
$3.2M |
$-2.7M |
$-20.5M |