Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $562K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $305K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $917K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$516K |
$1.8M |
$-1.3M |
$-20.7M |
| Jul 2028 |
$520K |
$1.8M |
$-1.3M |
$-19.5M |
| Jun 2028 |
$624K |
$1.8M |
$-1.2M |
$-18.2M |
| May 2028 |
$211K |
$1.3M |
$-1.1M |
$-17.0M |
| Apr 2028 |
$210K |
$1.2M |
$-1.0M |
$-16.0M |
| Mar 2028 |
$71K |
$952K |
$-882K |
$-14.9M |
| Feb 2028 |
$49K |
$894K |
$-845K |
$-14.1M |
| Jan 2028 |
$49K |
$1.5M |
$-1.5M |
$-13.2M |
| Dec 2027 |
$69K |
$887K |
$-818K |
$-11.8M |
| Nov 2027 |
$50K |
$844K |
$-794K |
$-10.9M |
| Oct 2027 |
$58K |
$994K |
$-936K |
$-10.2M |
| Sep 2027 |
$88K |
$1.2M |
$-1.1M |
$-9.2M |