Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $19K |
| Transfer Amortization | $3K |
| Debt Interest | $585K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.8M |
$3.2M |
$-1.4M |
$-39.7M |
| Jul 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-38.3M |
| Jun 2028 |
$2.6M |
$3.1M |
$-503K |
$-37.1M |
| May 2028 |
$1.8M |
$3.4M |
$-1.6M |
$-36.6M |
| Apr 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-35.0M |
| Mar 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-33.8M |
| Feb 2028 |
$1.8M |
$3.0M |
$-1.2M |
$-32.6M |
| Jan 2028 |
$1.8M |
$4.4M |
$-2.7M |
$-31.4M |
| Dec 2027 |
$698K |
$2.7M |
$-2.0M |
$-28.7M |
| Nov 2027 |
$615K |
$2.7M |
$-2.1M |
$-26.7M |
| Oct 2027 |
$174K |
$2.4M |
$-2.2M |
$-24.6M |
| Sep 2027 |
$172K |
$2.7M |
$-2.6M |
$-22.4M |