Income Breakdown
| TV Revenue | $501K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $82K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $523K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $244K |
| Loan Fees (Out) | $11K |
| Facility Maintenance | $977K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$614K |
$1.8M |
$-1.2M |
$-16.6M |
| Mar 2028 |
$481K |
$1.8M |
$-1.3M |
$-15.5M |
| Feb 2028 |
$579K |
$1.6M |
$-984K |
$-14.2M |
| Jan 2028 |
$587K |
$2.3M |
$-1.7M |
$-13.2M |
| Dec 2027 |
$281K |
$1.1M |
$-838K |
$-11.5M |
| Nov 2027 |
$270K |
$1.0M |
$-735K |
$-10.7M |
| Oct 2027 |
$290K |
$1.2M |
$-897K |
$-10.0M |
| Sep 2027 |
$171K |
$1.1M |
$-941K |
$-9.1M |
| Aug 2027 |
$112K |
$891K |
$-779K |
$-8.1M |
| Jul 2027 |
$220K |
$851K |
$-631K |
$-7.3M |
| Jun 2027 |
$53K |
$810K |
$-758K |
$-6.7M |
| May 2027 |
$32K |
$1.5M |
$-1.5M |
$-6.0M |