Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $228K |
| 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 | $3.0M |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $179K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.9M |
$4.7M |
$-1.8M |
$-18.1M |
| Jul 2028 |
$3.1M |
$4.3M |
$-1.2M |
$-16.3M |
| Jun 2028 |
$4.7M |
$4.3M |
$429K |
$-15.1M |
| May 2028 |
$2.8M |
$4.2M |
$-1.4M |
$-15.5M |
| Apr 2028 |
$3.5M |
$4.4M |
$-837K |
$-14.1M |
| Mar 2028 |
$3.5M |
$4.8M |
$-1.3M |
$-13.2M |
| Feb 2028 |
$35.8M |
$5.5M |
$30.3M |
$-11.9M |
| Jan 2028 |
$3.1M |
$7.3M |
$-4.2M |
$-42.2M |
| Dec 2027 |
$3.0M |
$5.3M |
$-2.3M |
$-38.1M |
| Nov 2027 |
$4.4M |
$5.4M |
$-973K |
$-35.8M |
| Oct 2027 |
$3.7M |
$6.1M |
$-2.4M |
$-34.8M |
| Sep 2027 |
$2.4M |
$8.2M |
$-5.8M |
$-32.4M |