Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $29K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $449K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.1M |
$2.9M |
$-784K |
$-30.7M |
| Jul 2028 |
$713K |
$2.2M |
$-1.5M |
$-29.9M |
| Jun 2028 |
$774K |
$2.2M |
$-1.4M |
$-28.4M |
| May 2028 |
$702K |
$2.0M |
$-1.3M |
$-27.0M |
| Apr 2028 |
$711K |
$1.9M |
$-1.2M |
$-25.7M |
| Mar 2028 |
$703K |
$1.8M |
$-1.1M |
$-24.5M |
| Feb 2028 |
$715K |
$1.8M |
$-1.1M |
$-23.4M |
| Jan 2028 |
$705K |
$3.0M |
$-2.2M |
$-22.3M |
| Dec 2027 |
$710K |
$1.8M |
$-1.1M |
$-20.0M |
| Nov 2027 |
$736K |
$1.8M |
$-1.0M |
$-18.9M |
| Oct 2027 |
$952K |
$2.1M |
$-1.1M |
$-17.9M |
| Sep 2027 |
$245K |
$2.0M |
$-1.7M |
$-16.8M |