Income Breakdown
| TV Revenue | $3K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $359K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $188K |
| Loan Fees (Out) | $20K |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$12K |
$685K |
$-673K |
$-12.8M |
| Jul 2028 |
$10K |
$657K |
$-647K |
$-12.1M |
| Jun 2028 |
$3K |
$627K |
$-624K |
$-11.5M |
| May 2028 |
$3K |
$618K |
$-615K |
$-10.8M |
| Apr 2028 |
$3K |
$687K |
$-683K |
$-10.2M |
| Mar 2028 |
$3K |
$601K |
$-598K |
$-9.5M |
| Feb 2028 |
$3K |
$592K |
$-589K |
$-8.9M |
| Jan 2028 |
$7K |
$976K |
$-969K |
$-8.4M |
| Dec 2027 |
$20K |
$576K |
$-556K |
$-7.4M |
| Nov 2027 |
$32K |
$581K |
$-549K |
$-6.8M |
| Oct 2027 |
$25K |
$638K |
$-613K |
$-6.3M |
| Sep 2027 |
$21K |
$816K |
$-795K |
$-5.7M |