Income Breakdown
| TV Revenue | $51K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $535K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $218K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $213K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$56K |
$976K |
$-920K |
$-14.9M |
| Mar 2028 |
$54K |
$952K |
$-898K |
$-14.0M |
| Feb 2028 |
$49K |
$768K |
$-719K |
$-13.1M |
| Jan 2028 |
$49K |
$1.3M |
$-1.3M |
$-12.3M |
| Dec 2027 |
$70K |
$746K |
$-676K |
$-11.1M |
| Nov 2027 |
$50K |
$725K |
$-676K |
$-10.4M |
| Oct 2027 |
$25K |
$759K |
$-734K |
$-9.7M |
| Sep 2027 |
$21K |
$1.1M |
$-1.1M |
$-9.0M |
| Aug 2027 |
$51K |
$742K |
$-691K |
$-7.9M |
| Jul 2027 |
$19K |
$702K |
$-682K |
$-7.2M |
| Jun 2027 |
$29K |
$759K |
$-730K |
$-6.5M |
| May 2027 |
$14K |
$790K |
$-775K |
$-5.8M |