Income Breakdown
| TV Revenue | $720 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $532K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $366K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$808 |
$1.0M |
$-1.0M |
$-24.8M |
| Jul 2028 |
$802 |
$1.0M |
$-1.0M |
$-23.8M |
| Jun 2028 |
$66K |
$1.0M |
$-954K |
$-22.8M |
| May 2028 |
$804 |
$1.4M |
$-1.4M |
$-21.8M |
| Apr 2028 |
$816 |
$946K |
$-945K |
$-20.4M |
| Mar 2028 |
$804 |
$932K |
$-931K |
$-19.4M |
| Feb 2028 |
$797 |
$938K |
$-937K |
$-18.5M |
| Jan 2028 |
$6K |
$1.7M |
$-1.7M |
$-17.6M |
| Dec 2027 |
$6K |
$964K |
$-958K |
$-15.8M |
| Nov 2027 |
$5K |
$943K |
$-938K |
$-14.9M |
| Oct 2027 |
$3K |
$1.0M |
$-1.0M |
$-13.9M |
| Sep 2027 |
$3K |
$2.5M |
$-2.5M |
$-12.9M |