Income Breakdown
| TV Revenue | $521 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $402K |
| Staff Wages | $12K |
| Transfer Amortization | $145 |
| Debt Interest | $201K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Apr 2028 |
$6K |
$691K |
$-685K |
$-13.6M |
| Mar 2028 |
$6K |
$740K |
$-734K |
$-12.9M |
| Feb 2028 |
$6K |
$676K |
$-670K |
$-12.2M |
| Jan 2028 |
$7K |
$672K |
$-664K |
$-11.5M |
| Dec 2027 |
$9K |
$786K |
$-777K |
$-10.9M |
| Nov 2027 |
$9K |
$766K |
$-757K |
$-10.1M |
| Oct 2027 |
$10K |
$837K |
$-827K |
$-9.3M |
| Sep 2027 |
$69K |
$1.4M |
$-1.3M |
$-8.5M |
| Aug 2027 |
$6K |
$844K |
$-838K |
$-7.2M |
| Jul 2027 |
$14K |
$521K |
$-507K |
$-6.4M |
| Jun 2027 |
$6K |
$550K |
$-544K |
$-5.9M |
| May 2027 |
$6K |
$815K |
$-809K |
$-5.3M |