Income Breakdown
| TV Revenue | $2K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $93 |
| Loan Fees (In) | $300 |
Expense Breakdown
| Player Wages | $73K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $150 |
| Facility Maintenance | $40K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$3K |
$161K |
$-159K |
$-2.8M |
| Jun 2028 |
$708 |
$157K |
$-156K |
$-2.7M |
| May 2028 |
$701 |
$155K |
$-154K |
$-2.5M |
| Apr 2028 |
$698 |
$161K |
$-160K |
$-2.4M |
| Mar 2028 |
$701 |
$159K |
$-159K |
$-2.2M |
| Feb 2028 |
$702 |
$158K |
$-157K |
$-2.1M |
| Jan 2028 |
$783 |
$243K |
$-242K |
$-1.9M |
| Dec 2027 |
$785 |
$149K |
$-148K |
$-1.7M |
| Nov 2027 |
$706 |
$145K |
$-144K |
$-1.5M |
| Oct 2027 |
$11K |
$138K |
$-127K |
$-1.4M |
| Sep 2027 |
$24K |
$142K |
$-118K |
$-1.2M |
| Aug 2027 |
$859 |
$140K |
$-139K |
$-1.1M |