Income Breakdown
| TV Revenue | $900 |
| TV Placement Bonus | $90 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
Expense Breakdown
| Player Wages | $461K |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $342K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $110K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$13K |
$919K |
$-906K |
$-23.2M |
| Jul 2028 |
$1K |
$992K |
$-991K |
$-22.2M |
| Jun 2028 |
$156K |
$893K |
$-737K |
$-21.3M |
| May 2028 |
$1K |
$1.5M |
$-1.5M |
$-20.5M |
| Apr 2028 |
$1K |
$859K |
$-858K |
$-19.1M |
| Mar 2028 |
$1K |
$847K |
$-845K |
$-18.2M |
| Feb 2028 |
$1K |
$834K |
$-833K |
$-17.4M |
| Jan 2028 |
$3K |
$1.6M |
$-1.6M |
$-16.5M |
| Dec 2027 |
$7K |
$1.1M |
$-1.1M |
$-14.9M |
| Nov 2027 |
$7K |
$1.0M |
$-1.0M |
$-13.8M |
| Oct 2027 |
$1K |
$1.1M |
$-1.1M |
$-12.8M |
| Sep 2027 |
$792 |
$2.2M |
$-2.2M |
$-11.7M |