Income Breakdown
| TV Revenue | $155K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $505K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $280K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $440K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$177K |
$1.2M |
$-1.1M |
$-19.1M |
| Jul 2028 |
$193K |
$1.2M |
$-1.0M |
$-18.0M |
| Jun 2028 |
$198K |
$1.2M |
$-998K |
$-17.0M |
| May 2028 |
$67K |
$1.2M |
$-1.1M |
$-16.0M |
| Apr 2028 |
$56K |
$976K |
$-920K |
$-14.9M |
| Mar 2028 |
$54K |
$952K |
$-898K |
$-14.0M |
| Feb 2028 |
$49K |
$768K |
$-719K |
$-13.1M |
| Jan 2028 |
$49K |
$1.3M |
$-1.3M |
$-12.3M |
| Dec 2027 |
$70K |
$746K |
$-676K |
$-11.1M |
| Nov 2027 |
$50K |
$725K |
$-676K |
$-10.4M |
| Oct 2027 |
$25K |
$759K |
$-734K |
$-9.7M |
| Sep 2027 |
$21K |
$1.1M |
$-1.1M |
$-9.0M |