Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $757K |
| Staff Wages | $21K |
| Transfer Amortization | $0 |
| Debt Interest | $404K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $999K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$20.6M |
$2.2M |
$18.4M |
$-7.6M |
| Jul 2028 |
$760K |
$2.1M |
$-1.3M |
$-26.0M |
| Jun 2028 |
$575K |
$2.0M |
$-1.5M |
$-24.7M |
| May 2028 |
$649K |
$2.1M |
$-1.5M |
$-23.2M |
| Apr 2028 |
$641K |
$2.0M |
$-1.4M |
$-21.8M |
| Mar 2028 |
$631K |
$2.0M |
$-1.3M |
$-20.4M |
| Feb 2028 |
$641K |
$1.9M |
$-1.2M |
$-19.1M |
| Jan 2028 |
$649K |
$2.6M |
$-2.0M |
$-17.8M |
| Dec 2027 |
$753K |
$1.8M |
$-1.0M |
$-15.8M |
| Nov 2027 |
$709K |
$1.8M |
$-1.0M |
$-14.8M |
| Oct 2027 |
$347K |
$1.6M |
$-1.2M |
$-13.7M |
| Sep 2027 |
$342K |
$1.7M |
$-1.3M |
$-12.5M |