Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $145K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $52K |
| Transfer Amortization | $5K |
| Debt Interest | $736K |
| Loan Fees (Out) | $17K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.4M |
$5.7M |
$-2.3M |
$-50.8M |
| Jul 2028 |
$3.2M |
$5.6M |
$-2.4M |
$-48.5M |
| Jun 2028 |
$3.5M |
$5.6M |
$-2.1M |
$-46.0M |
| May 2028 |
$3.7M |
$7.3M |
$-3.6M |
$-44.0M |
| Apr 2028 |
$3.4M |
$5.4M |
$-1.9M |
$-40.3M |
| Mar 2028 |
$2.6M |
$4.0M |
$-1.4M |
$-38.4M |
| Feb 2028 |
$3.0M |
$3.9M |
$-839K |
$-13.7M |
| Jan 2028 |
$4.1M |
$4.5M |
$-445K |
$-12.9M |
| Dec 2027 |
$2.7M |
$4.0M |
$-1.3M |
$-12.4M |
| Nov 2027 |
$30.9M |
$4.5M |
$26.3M |
$-11.1M |
| Oct 2027 |
$3.0M |
$5.0M |
$-2.0M |
$-37.5M |
| Sep 2027 |
$3.1M |
$8.5M |
$-5.4M |
$-35.5M |