Income Breakdown
| TV Revenue | $21K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $4K |
Expense Breakdown
| Player Wages | $203K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $136K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $270K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$35K |
$625K |
$-590K |
$-9.2M |
| Mar 2028 |
$30K |
$604K |
$-574K |
$-8.6M |
| Feb 2028 |
$30K |
$596K |
$-566K |
$-8.0M |
| Jan 2028 |
$41K |
$940K |
$-899K |
$-7.5M |
| Dec 2027 |
$19K |
$494K |
$-475K |
$-6.6M |
| Nov 2027 |
$12K |
$483K |
$-471K |
$-6.1M |
| Oct 2027 |
$7K |
$534K |
$-527K |
$-5.6M |
| Sep 2027 |
$19K |
$502K |
$-483K |
$-5.1M |
| Aug 2027 |
$26K |
$473K |
$-446K |
$-4.6M |
| Jul 2027 |
$21K |
$453K |
$-433K |
$-4.2M |
| Jun 2027 |
$16K |
$469K |
$-452K |
$-3.7M |
| May 2027 |
$18K |
$475K |
$-457K |
$-3.3M |