Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $431K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $186K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $124K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$25K |
$755K |
$-730K |
$-12.6M |
| Mar 2028 |
$25K |
$716K |
$-691K |
$-11.9M |
| Feb 2028 |
$25K |
$724K |
$-699K |
$-11.2M |
| Jan 2028 |
$25K |
$1.3M |
$-1.2M |
$-10.5M |
| Dec 2027 |
$46K |
$725K |
$-679K |
$-9.3M |
| Nov 2027 |
$61K |
$707K |
$-646K |
$-8.6M |
| Oct 2027 |
$33K |
$811K |
$-778K |
$-8.0M |
| Sep 2027 |
$47K |
$963K |
$-917K |
$-7.2M |
| Aug 2027 |
$27K |
$592K |
$-564K |
$-6.3M |
| Jul 2027 |
$23K |
$665K |
$-643K |
$-5.7M |
| Jun 2027 |
$5K |
$547K |
$-542K |
$-5.1M |
| May 2027 |
$5K |
$659K |
$-654K |
$-4.5M |