Income Breakdown
| TV Revenue | $17K |
| TV Placement Bonus | $344 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $6K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $326K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $198K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$24K |
$619K |
$-595K |
$-13.4M |
| Jun 2028 |
$5K |
$622K |
$-617K |
$-12.8M |
| May 2028 |
$5K |
$794K |
$-789K |
$-12.2M |
| Apr 2028 |
$5K |
$626K |
$-621K |
$-11.4M |
| Mar 2028 |
$5K |
$614K |
$-609K |
$-10.8M |
| Feb 2028 |
$5K |
$605K |
$-600K |
$-10.2M |
| Jan 2028 |
$5K |
$1.2M |
$-1.1M |
$-9.6M |
| Dec 2027 |
$8K |
$582K |
$-574K |
$-8.4M |
| Nov 2027 |
$37K |
$635K |
$-598K |
$-7.8M |
| Oct 2027 |
$56K |
$835K |
$-779K |
$-7.2M |
| Sep 2027 |
$33K |
$856K |
$-823K |
$-6.5M |
| Aug 2027 |
$3K |
$564K |
$-561K |
$-5.6M |