Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $14K |
| Transfer Amortization | $2K |
| Debt Interest | $645K |
| Loan Fees (Out) | $22K |
| Facility Maintenance | $61K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$12K |
$2.8M |
$-2.8M |
$-44.1M |
| Mar 2028 |
$15K |
$3.1M |
$-3.1M |
$-41.3M |
| Feb 2028 |
$11K |
$3.8M |
$-3.8M |
$-38.2M |
| Jan 2028 |
$10K |
$3.2M |
$-3.2M |
$-34.5M |
| Dec 2027 |
$8K |
$3.8M |
$-3.8M |
$-31.3M |
| Nov 2027 |
$11K |
$3.5M |
$-3.5M |
$-27.5M |
| Oct 2027 |
$96K |
$3.5M |
$-3.4M |
$-24.1M |
| Sep 2027 |
$348K |
$3.8M |
$-3.4M |
$-20.7M |
| Aug 2027 |
$610K |
$1.7M |
$-1.1M |
$-17.3M |
| Jul 2027 |
$2.5M |
$2.3M |
$185K |
$-16.2M |
| Jun 2027 |
$83K |
$2.1M |
$-2.0M |
$-16.4M |
| May 2027 |
$9K |
$5.0M |
$-5.0M |
$-14.4M |