Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $210K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $32K |
| Transfer Amortization | $6K |
| Debt Interest | $422K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.7M |
$4.0M |
$-1.3M |
$-28.6M |
| Jul 2028 |
$4.3M |
$4.0M |
$279K |
$-27.3M |
| Jun 2028 |
$2.7M |
$4.0M |
$-1.2M |
$-27.5M |
| May 2028 |
$3.3M |
$3.8M |
$-504K |
$-26.3M |
| Apr 2028 |
$3.4M |
$4.0M |
$-580K |
$-25.8M |
| Mar 2028 |
$3.6M |
$4.0M |
$-413K |
$-25.3M |
| Feb 2028 |
$4.0M |
$4.0M |
$-40K |
$-24.9M |
| Jan 2028 |
$3.3M |
$5.0M |
$-1.7M |
$-24.8M |
| Dec 2027 |
$3.1M |
$3.9M |
$-769K |
$-23.1M |
| Nov 2027 |
$2.8M |
$3.8M |
$-992K |
$-22.3M |
| Oct 2027 |
$2.7M |
$3.9M |
$-1.2M |
$-21.3M |
| Sep 2027 |
$2.7M |
$4.5M |
$-1.8M |
$11.7M |