Income Breakdown
| TV Revenue | $1.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $109K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $380K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.6M |
$2.6M |
$-954K |
$-25.8M |
| Jul 2028 |
$1.6M |
$2.3M |
$-724K |
$-24.8M |
| Jun 2028 |
$1.9M |
$2.4M |
$-517K |
$-24.1M |
| May 2028 |
$1.6M |
$2.3M |
$-714K |
$-23.6M |
| Apr 2028 |
$1.6M |
$2.3M |
$-681K |
$-22.9M |
| Mar 2028 |
$1.7M |
$2.6M |
$-855K |
$-22.2M |
| Feb 2028 |
$1.7M |
$2.7M |
$-1.0M |
$-21.3M |
| Jan 2028 |
$1.5M |
$3.5M |
$-2.0M |
$-20.3M |
| Dec 2027 |
$618K |
$2.1M |
$-1.4M |
$-18.4M |
| Nov 2027 |
$682K |
$2.0M |
$-1.3M |
$-16.9M |
| Oct 2027 |
$821K |
$1.9M |
$-1.1M |
$-15.6M |
| Sep 2027 |
$243K |
$2.3M |
$-2.1M |
$-14.5M |