Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $176K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.8M |
$3.7M |
$-819K |
$-18.0M |
| Jul 2028 |
$2.8M |
$3.9M |
$-1.1M |
$-17.2M |
| Jun 2028 |
$4.2M |
$3.4M |
$724K |
$-16.0M |
| May 2028 |
$2.8M |
$3.5M |
$-722K |
$-16.7M |
| Apr 2028 |
$3.0M |
$3.5M |
$-511K |
$-16.0M |
| Mar 2028 |
$3.2M |
$3.7M |
$-553K |
$-15.5M |
| Feb 2028 |
$3.1M |
$4.0M |
$-873K |
$-14.9M |
| Jan 2028 |
$3.1M |
$4.6M |
$-1.5M |
$-14.1M |
| Dec 2027 |
$3.1M |
$4.4M |
$-1.2M |
$-12.6M |
| Nov 2027 |
$3.5M |
$4.2M |
$-711K |
$-11.3M |
| Oct 2027 |
$3.4M |
$4.6M |
$-1.2M |
$-10.6M |
| Sep 2027 |
$3.2M |
$4.6M |
$-1.4M |
$-9.4M |