Income Breakdown
| TV Revenue | $405 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $279K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $170K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$6K |
$535K |
$-529K |
$-11.5M |
| Jul 2028 |
$15K |
$511K |
$-496K |
$-11.0M |
| Jun 2028 |
$6K |
$492K |
$-487K |
$-10.5M |
| May 2028 |
$6K |
$522K |
$-516K |
$-10.0M |
| Apr 2028 |
$6K |
$475K |
$-470K |
$-9.5M |
| Mar 2028 |
$6K |
$745K |
$-739K |
$-9.0M |
| Feb 2028 |
$6K |
$602K |
$-596K |
$-8.3M |
| Jan 2028 |
$6K |
$478K |
$-472K |
$-7.7M |
| Dec 2027 |
$7K |
$471K |
$-464K |
$-7.2M |
| Nov 2027 |
$9K |
$479K |
$-471K |
$-6.8M |
| Oct 2027 |
$8K |
$592K |
$-584K |
$-6.3M |
| Sep 2027 |
$8K |
$989K |
$-981K |
$-5.7M |