Income Breakdown
| TV Revenue | $38K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $584K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $242K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $211K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$40K |
$1.0M |
$-1.0M |
$-16.4M |
| Mar 2028 |
$40K |
$959K |
$-919K |
$-15.4M |
| Feb 2028 |
$41K |
$935K |
$-895K |
$-14.4M |
| Jan 2028 |
$40K |
$1.5M |
$-1.5M |
$-13.5M |
| Dec 2027 |
$40K |
$953K |
$-913K |
$-12.0M |
| Nov 2027 |
$46K |
$849K |
$-803K |
$-11.1M |
| Oct 2027 |
$263K |
$1.1M |
$-836K |
$-10.3M |
| Sep 2027 |
$66K |
$1.0M |
$-947K |
$-9.5M |
| Aug 2027 |
$63K |
$982K |
$-920K |
$-8.5M |
| Jul 2027 |
$28K |
$964K |
$-936K |
$-7.6M |
| Jun 2027 |
$28K |
$838K |
$-810K |
$-6.7M |
| May 2027 |
$8K |
$864K |
$-856K |
$-5.9M |