Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $4K |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $8K |
| Transfer Amortization | $6K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $206K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$106K |
$447K |
$-341K |
$-2.3M |
| Apr 2028 |
$109K |
$461K |
$-351K |
$-1.9M |
| Mar 2028 |
$123K |
$543K |
$-420K |
$-1.6M |
| Feb 2028 |
$123K |
$539K |
$-415K |
$-1.2M |
| Jan 2028 |
$127K |
$491K |
$-363K |
$-780K |
| Dec 2027 |
$34K |
$566K |
$-532K |
$-423K |
| Nov 2027 |
$35K |
$434K |
$-399K |
$103K |
| Oct 2027 |
$39K |
$556K |
$-518K |
$496K |
| Sep 2027 |
$30K |
$437K |
$-407K |
$1.0M |
| Aug 2027 |
$23K |
$292K |
$-269K |
$1.4M |
| Jul 2027 |
$23K |
$253K |
$-230K |
$1.7M |
| Jun 2027 |
$54K |
$229K |
$-175K |
$1.9M |