Income Breakdown
| TV Revenue | $735K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $144K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $19K |
| Transfer Amortization | $5K |
| Debt Interest | $611K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$924K |
$2.9M |
$-2.0M |
$-41.7M |
| Jul 2028 |
$986K |
$2.8M |
$-1.8M |
$-39.7M |
| Jun 2028 |
$910K |
$2.8M |
$-1.9M |
$-37.9M |
| May 2028 |
$832K |
$3.2M |
$-2.3M |
$-36.0M |
| Apr 2028 |
$904K |
$2.7M |
$-1.8M |
$-33.7M |
| Mar 2028 |
$750K |
$2.7M |
$-1.9M |
$-31.9M |
| Feb 2028 |
$681K |
$2.3M |
$-1.6M |
$-29.9M |
| Jan 2028 |
$809K |
$3.6M |
$-2.8M |
$-28.3M |
| Dec 2027 |
$706K |
$2.3M |
$-1.6M |
$-25.5M |
| Nov 2027 |
$838K |
$2.2M |
$-1.4M |
$-24.0M |
| Oct 2027 |
$935K |
$2.6M |
$-1.7M |
$-22.6M |
| Sep 2027 |
$1.0M |
$3.5M |
$-2.5M |
$-20.9M |