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 | $640K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $192K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $124K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$25K |
$971K |
$-946K |
$-13.2M |
| Mar 2028 |
$37K |
$913K |
$-876K |
$-12.2M |
| Feb 2028 |
$25K |
$765K |
$-740K |
$-11.4M |
| Jan 2028 |
$25K |
$1.3M |
$-1.2M |
$-10.6M |
| Dec 2027 |
$25K |
$745K |
$-719K |
$-9.4M |
| Nov 2027 |
$45K |
$775K |
$-730K |
$-8.7M |
| Oct 2027 |
$68K |
$907K |
$-839K |
$-8.0M |
| Sep 2027 |
$21K |
$823K |
$-802K |
$-7.1M |
| Aug 2027 |
$19K |
$708K |
$-689K |
$-6.3M |
| Jul 2027 |
$58K |
$794K |
$-736K |
$-5.6M |
| Jun 2027 |
$5K |
$601K |
$-596K |
$-4.9M |
| May 2027 |
$5K |
$595K |
$-590K |
$-4.3M |