Income Breakdown
| TV Revenue | $401K |
| TV Placement Bonus | $40K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $18K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $340K |
| Staff Wages | $28K |
| Transfer Amortization | $3K |
| Debt Interest | $215K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $540K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$500K |
$1.1M |
$-625K |
$-14.5M |
| Jun 2028 |
$498K |
$1.2M |
$-667K |
$-13.9M |
| May 2028 |
$696K |
$1.2M |
$-458K |
$-13.2M |
| Apr 2028 |
$483K |
$1.1M |
$-643K |
$-12.8M |
| Mar 2028 |
$505K |
$1.1M |
$-615K |
$-12.2M |
| Feb 2028 |
$146K |
$906K |
$-760K |
$-11.5M |
| Jan 2028 |
$148K |
$1.5M |
$-1.4M |
$-10.8M |
| Dec 2027 |
$162K |
$956K |
$-793K |
$-9.4M |
| Nov 2027 |
$160K |
$845K |
$-685K |
$-8.6M |
| Oct 2027 |
$158K |
$937K |
$-780K |
$-7.9M |
| Sep 2027 |
$156K |
$802K |
$-646K |
$-7.1M |
| Aug 2027 |
$170K |
$779K |
$-609K |
$-6.5M |