Income Breakdown
| TV Revenue | $82K |
| TV Placement Bonus | $8K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $204K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $159K |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $414K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$108K |
$787K |
$-679K |
$-10.8M |
| Jun 2028 |
$94K |
$763K |
$-669K |
$-10.1M |
| May 2028 |
$101K |
$840K |
$-739K |
$-9.4M |
| Apr 2028 |
$122K |
$823K |
$-702K |
$-8.7M |
| Mar 2028 |
$130K |
$794K |
$-663K |
$-8.0M |
| Feb 2028 |
$74K |
$676K |
$-602K |
$-7.3M |
| Jan 2028 |
$45K |
$876K |
$-831K |
$-6.7M |
| Dec 2027 |
$43K |
$534K |
$-491K |
$-5.9M |
| Nov 2027 |
$44K |
$567K |
$-523K |
$-5.4M |
| Oct 2027 |
$30K |
$476K |
$-446K |
$-4.9M |
| Sep 2027 |
$82K |
$524K |
$-442K |
$-4.4M |
| Aug 2027 |
$30K |
$459K |
$-428K |
$-4.0M |