Income Breakdown
| TV Revenue | $673K |
| 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 | $808K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $380K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $642K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$711K |
$1.9M |
$-1.2M |
$-25.7M |
| Mar 2028 |
$703K |
$1.8M |
$-1.1M |
$-24.5M |
| Feb 2028 |
$715K |
$1.8M |
$-1.1M |
$-23.4M |
| Jan 2028 |
$705K |
$3.0M |
$-2.2M |
$-22.3M |
| Dec 2027 |
$710K |
$1.8M |
$-1.1M |
$-20.0M |
| Nov 2027 |
$736K |
$1.8M |
$-1.0M |
$-18.9M |
| Oct 2027 |
$952K |
$2.1M |
$-1.1M |
$-17.9M |
| Sep 2027 |
$245K |
$2.0M |
$-1.7M |
$-16.8M |
| Aug 2027 |
$256K |
$1.8M |
$-1.5M |
$-15.1M |
| Jul 2027 |
$69K |
$1.6M |
$-1.6M |
$-13.5M |
| Jun 2027 |
$45K |
$1.6M |
$-1.5M |
$-12.0M |
| May 2027 |
$44K |
$1.6M |
$-1.6M |
$-10.4M |