Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $343 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $464K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $222K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$5K |
$784K |
$-779K |
$-15.0M |
| May 2028 |
$5K |
$777K |
$-772K |
$-14.2M |
| Apr 2028 |
$5K |
$985K |
$-981K |
$-13.5M |
| Mar 2028 |
$5K |
$1.1M |
$-1.1M |
$-12.5M |
| Feb 2028 |
$5K |
$746K |
$-741K |
$-11.4M |
| Jan 2028 |
$5K |
$1.3M |
$-1.3M |
$-10.7M |
| Dec 2027 |
$5K |
$851K |
$-846K |
$-9.4M |
| Nov 2027 |
$21K |
$819K |
$-798K |
$-8.6M |
| Oct 2027 |
$32K |
$855K |
$-823K |
$-7.8M |
| Sep 2027 |
$28K |
$766K |
$-738K |
$-7.0M |
| Aug 2027 |
$16K |
$680K |
$-664K |
$-6.2M |
| Jul 2027 |
$33K |
$735K |
$-702K |
$-5.5M |