Income Breakdown
| TV Revenue | $1.3M |
| 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 | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $582K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$1.4M |
$2.7M |
$-1.3M |
$-39.4M |
| Jun 2028 |
$1.5M |
$2.9M |
$-1.5M |
$-38.0M |
| May 2028 |
$1.4M |
$2.9M |
$-1.5M |
$-36.6M |
| Apr 2028 |
$1.4M |
$2.6M |
$-1.2M |
$-35.1M |
| Mar 2028 |
$1.6M |
$3.0M |
$-1.4M |
$-33.9M |
| Feb 2028 |
$1.4M |
$3.2M |
$-1.8M |
$-32.4M |
| Jan 2028 |
$1.5M |
$4.5M |
$-3.0M |
$-30.7M |
| Dec 2027 |
$1.7M |
$3.3M |
$-1.7M |
$-27.7M |
| Nov 2027 |
$803K |
$3.2M |
$-2.4M |
$-26.0M |
| Oct 2027 |
$681K |
$3.0M |
$-2.4M |
$-23.6M |
| Sep 2027 |
$201K |
$2.1M |
$-1.9M |
$-21.3M |
| Aug 2027 |
$329K |
$1.9M |
$-1.6M |
$-19.3M |