Income Breakdown
| TV Revenue | $160K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $22K |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $506K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $256K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $429K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$191K |
$1.2M |
$-1.0M |
$-17.4M |
| Mar 2028 |
$189K |
$1.2M |
$-991K |
$-16.4M |
| Feb 2028 |
$172K |
$1.1M |
$-899K |
$-15.4M |
| Jan 2028 |
$174K |
$1.7M |
$-1.6M |
$-14.5M |
| Dec 2027 |
$201K |
$1.1M |
$-913K |
$-12.9M |
| Nov 2027 |
$194K |
$1.0M |
$-839K |
$-12.0M |
| Oct 2027 |
$83K |
$1.0M |
$-936K |
$-11.2M |
| Sep 2027 |
$84K |
$1.3M |
$-1.2M |
$-10.2M |
| Aug 2027 |
$31K |
$843K |
$-812K |
$-9.0M |
| Jul 2027 |
$39K |
$806K |
$-767K |
$-8.2M |
| Jun 2027 |
$18K |
$818K |
$-800K |
$-7.4M |
| May 2027 |
$16K |
$1.1M |
$-1.1M |
$-6.6M |