Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $225 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $122K |
| Staff Wages | $6K |
| Transfer Amortization | $83 |
| Debt Interest | $89K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$4K |
$293K |
$-289K |
$-6.0M |
| Jul 2028 |
$8K |
$297K |
$-290K |
$-5.7M |
| Jun 2028 |
$4K |
$286K |
$-282K |
$-5.5M |
| May 2028 |
$4K |
$310K |
$-306K |
$-5.2M |
| Apr 2028 |
$14K |
$311K |
$-298K |
$-4.9M |
| Mar 2028 |
$16K |
$338K |
$-322K |
$-4.6M |
| Feb 2028 |
$15K |
$288K |
$-273K |
$-4.2M |
| Jan 2028 |
$9K |
$446K |
$-437K |
$-4.0M |
| Dec 2027 |
$14K |
$256K |
$-242K |
$-3.5M |
| Nov 2027 |
$13K |
$261K |
$-248K |
$-3.3M |
| Oct 2027 |
$856 |
$213K |
$-212K |
$-3.0M |
| Sep 2027 |
$2K |
$388K |
$-386K |
$-2.8M |