Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $342 |
| 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 | $374K |
| Staff Wages | $12K |
| Transfer Amortization | $770 |
| Debt Interest | $153K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$5K |
$625K |
$-620K |
$-10.4M |
| Mar 2028 |
$5K |
$693K |
$-689K |
$-9.8M |
| Feb 2028 |
$5K |
$534K |
$-529K |
$-9.1M |
| Jan 2028 |
$5K |
$928K |
$-923K |
$-8.6M |
| Dec 2027 |
$5K |
$513K |
$-508K |
$-7.6M |
| Nov 2027 |
$11K |
$506K |
$-495K |
$-7.1M |
| Oct 2027 |
$31K |
$699K |
$-668K |
$-6.6M |
| Sep 2027 |
$28K |
$701K |
$-674K |
$-6.0M |
| Aug 2027 |
$18K |
$564K |
$-546K |
$-5.3M |
| Jul 2027 |
$17K |
$522K |
$-505K |
$-4.8M |
| Jun 2027 |
$5K |
$436K |
$-432K |
$-4.3M |
| May 2027 |
$5K |
$553K |
$-548K |
$-3.8M |