Income Breakdown
| TV Revenue | $601K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $829K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $402K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $561K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$639K |
$1.8M |
$-1.2M |
$-27.2M |
| Mar 2028 |
$635K |
$1.9M |
$-1.2M |
$-26.0M |
| Feb 2028 |
$659K |
$1.8M |
$-1.1M |
$-24.8M |
| Jan 2028 |
$202K |
$2.8M |
$-2.6M |
$-23.7M |
| Dec 2027 |
$209K |
$1.8M |
$-1.6M |
$-21.1M |
| Nov 2027 |
$217K |
$1.9M |
$-1.6M |
$-19.5M |
| Oct 2027 |
$53K |
$1.6M |
$-1.5M |
$-17.9M |
| Sep 2027 |
$53K |
$2.5M |
$-2.4M |
$-16.4M |
| Aug 2027 |
$39K |
$1.5M |
$-1.5M |
$-13.9M |
| Jul 2027 |
$38K |
$1.1M |
$-1.1M |
$-12.4M |
| Jun 2027 |
$424K |
$1.1M |
$-709K |
$-11.4M |
| May 2027 |
$38K |
$1.3M |
$-1.3M |
$-10.7M |