Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $859K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $165K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| May 2028 |
$3K |
$1.1M |
$-1.1M |
$-11.2M |
| Apr 2028 |
$3K |
$637K |
$-634K |
$-10.1M |
| Mar 2028 |
$3K |
$576K |
$-572K |
$-9.5M |
| Feb 2028 |
$3K |
$606K |
$-603K |
$-8.9M |
| Jan 2028 |
$3K |
$950K |
$-946K |
$-8.3M |
| Dec 2027 |
$10K |
$515K |
$-505K |
$-7.3M |
| Nov 2027 |
$18K |
$511K |
$-493K |
$-6.8M |
| Oct 2027 |
$12K |
$602K |
$-589K |
$-6.3M |
| Sep 2027 |
$9K |
$553K |
$-544K |
$-5.8M |
| Aug 2027 |
$5K |
$549K |
$-544K |
$-5.2M |
| Jul 2027 |
$6K |
$516K |
$-510K |
$-4.7M |
| Jun 2027 |
$557 |
$453K |
$-453K |
$-4.2M |