Income Breakdown
| TV Revenue | $21K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $425K |
| Staff Wages | $26K |
| Transfer Amortization | $395 |
| Debt Interest | $165K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $138K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$23K |
$755K |
$-733K |
$-11.3M |
| Mar 2028 |
$23K |
$771K |
$-748K |
$-10.5M |
| Feb 2028 |
$23K |
$668K |
$-645K |
$-9.8M |
| Jan 2028 |
$22K |
$1.1M |
$-1.0M |
$-9.1M |
| Dec 2027 |
$94K |
$733K |
$-639K |
$-8.1M |
| Nov 2027 |
$23K |
$606K |
$-584K |
$-7.5M |
| Oct 2027 |
$23K |
$671K |
$-648K |
$-6.9M |
| Sep 2027 |
$23K |
$584K |
$-561K |
$-6.2M |
| Aug 2027 |
$25K |
$680K |
$-656K |
$-5.7M |
| Jul 2027 |
$29K |
$591K |
$-562K |
$-5.0M |
| Jun 2027 |
$6K |
$658K |
$-651K |
$-4.5M |
| May 2027 |
$4K |
$778K |
$-774K |
$-3.8M |