Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $25K |
| Transfer Amortization | $16K |
| Debt Interest | $624K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.3M |
$4.3M |
$-1.9M |
$-42.3M |
| Jul 2028 |
$2.6M |
$5.2M |
$-2.6M |
$-40.4M |
| Jun 2028 |
$3.6M |
$4.2M |
$-616K |
$-37.8M |
| May 2028 |
$2.6M |
$4.0M |
$-1.4M |
$-37.2M |
| Apr 2028 |
$2.8M |
$4.0M |
$-1.2M |
$-35.8M |
| Mar 2028 |
$2.8M |
$4.6M |
$-1.8M |
$-34.7M |
| Feb 2028 |
$3.3M |
$5.0M |
$-1.7M |
$-32.9M |
| Jan 2028 |
$3.1M |
$6.2M |
$-3.1M |
$-31.2M |
| Dec 2027 |
$3.0M |
$5.4M |
$-2.4M |
$-28.1M |
| Nov 2027 |
$3.0M |
$5.0M |
$-2.0M |
$-25.8M |
| Oct 2027 |
$2.9M |
$5.3M |
$-2.4M |
$-23.8M |
| Sep 2027 |
$2.4M |
$5.6M |
$-3.2M |
$-21.5M |