Income Breakdown
| TV Revenue | $296K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $26K |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $751K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $261K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$341K |
$2.5M |
$-2.2M |
$-51.1M |
| Jul 2028 |
$333K |
$2.5M |
$-2.1M |
$-48.9M |
| Jun 2028 |
$369K |
$2.4M |
$-2.1M |
$-46.7M |
| May 2028 |
$81K |
$2.4M |
$-2.3M |
$-44.7M |
| Apr 2028 |
$75K |
$2.2M |
$-2.1M |
$-42.3M |
| Mar 2028 |
$82K |
$2.3M |
$-2.2M |
$-40.2M |
| Feb 2028 |
$62K |
$2.0M |
$-1.9M |
$-38.0M |
| Jan 2028 |
$395K |
$3.7M |
$-3.3M |
$-36.1M |
| Dec 2027 |
$62K |
$2.0M |
$-1.9M |
$-32.7M |
| Nov 2027 |
$75K |
$1.9M |
$-1.9M |
$-30.8M |
| Oct 2027 |
$75K |
$3.5M |
$-3.4M |
$-29.0M |
| Sep 2027 |
$24K |
$2.0M |
$-2.0M |
$-25.5M |