Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $476K |
| Staff Wages | $5K |
| Transfer Amortization | $0 |
| Debt Interest | $143K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.3M |
$1.8M |
$476K |
$-9.7M |
| Jul 2028 |
$2.5M |
$1.8M |
$702K |
$-10.2M |
| Jun 2028 |
$2.2M |
$1.8M |
$426K |
$-10.9M |
| May 2028 |
$2.2M |
$1.8M |
$410K |
$-11.3M |
| Apr 2028 |
$2.2M |
$1.8M |
$414K |
$-11.7M |
| Mar 2028 |
$889K |
$1.3M |
$-370K |
$-12.1M |
| Feb 2028 |
$878K |
$1.3M |
$-422K |
$-11.8M |
| Jan 2028 |
$257K |
$1.5M |
$-1.2M |
$-11.3M |
| Dec 2027 |
$255K |
$922K |
$-667K |
$-10.1M |
| Nov 2027 |
$55K |
$832K |
$-776K |
$-9.4M |
| Oct 2027 |
$55K |
$907K |
$-853K |
$-8.6M |
| Sep 2027 |
$61K |
$957K |
$-897K |
$-7.8M |