Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $371K |
| Sponsorship | $0 |
| Merchandising | $112K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.9M |
$4.8M |
$-888K |
$-12.9M |
| Jul 2028 |
$3.9M |
$4.4M |
$-468K |
$-12.1M |
| Jun 2028 |
$4.1M |
$4.7M |
$-604K |
$-11.6M |
| May 2028 |
$4.0M |
$4.9M |
$-876K |
$-11.0M |
| Apr 2028 |
$4.4M |
$4.7M |
$-211K |
$-10.1M |
| Mar 2028 |
$4.7M |
$4.7M |
$-19K |
$-9.9M |
| Feb 2028 |
$3.7M |
$4.5M |
$-870K |
$-9.9M |
| Jan 2028 |
$5.2M |
$4.1M |
$1.1M |
$-9.0M |
| Dec 2027 |
$3.8M |
$3.7M |
$113K |
$-10.1M |
| Nov 2027 |
$4.0M |
$4.4M |
$-400K |
$-10.2M |
| Oct 2027 |
$4.0M |
$5.1M |
$-1.0M |
$-9.8M |
| Sep 2027 |
$4.1M |
$4.8M |
$-717K |
$-8.8M |