Income Breakdown
| TV Revenue | $5K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $352 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $509K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $336K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $121K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$5K |
$975K |
$-969K |
$-22.7M |
| Jul 2028 |
$5K |
$964K |
$-959K |
$-21.8M |
| Jun 2028 |
$118K |
$946K |
$-828K |
$-20.8M |
| May 2028 |
$5K |
$986K |
$-981K |
$-20.0M |
| Apr 2028 |
$5K |
$920K |
$-914K |
$-19.0M |
| Mar 2028 |
$5K |
$906K |
$-901K |
$-18.1M |
| Feb 2028 |
$5K |
$979K |
$-974K |
$-17.2M |
| Jan 2028 |
$14K |
$1.6M |
$-1.6M |
$-16.2M |
| Dec 2027 |
$17K |
$952K |
$-935K |
$-14.6M |
| Nov 2027 |
$23K |
$953K |
$-930K |
$-13.6M |
| Oct 2027 |
$12K |
$1.3M |
$-1.3M |
$-12.7M |
| Sep 2027 |
$8K |
$1.9M |
$-1.9M |
$-11.4M |