Income Breakdown
| TV Revenue | $533K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $630K |
| Staff Wages | $27K |
| Transfer Amortization | $4K |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$964K |
$794K |
$171K |
$-5.8M |
| Jul 2028 |
$958K |
$798K |
$160K |
$-6.0M |
| Jun 2028 |
$1.1M |
$749K |
$317K |
$-6.1M |
| May 2028 |
$1.0M |
$853K |
$165K |
$-6.4M |
| Apr 2028 |
$1.0M |
$916K |
$99K |
$-6.6M |
| Mar 2028 |
$1.0M |
$907K |
$106K |
$-6.7M |
| Feb 2028 |
$1.0M |
$931K |
$92K |
$-6.8M |
| Jan 2028 |
$1.0M |
$1.3M |
$-283K |
$-6.9M |
| Dec 2027 |
$1.0M |
$905K |
$129K |
$-6.6M |
| Nov 2027 |
$973K |
$964K |
$10K |
$-6.8M |
| Oct 2027 |
$333K |
$1.1M |
$-792K |
$-6.8M |
| Sep 2027 |
$350K |
$869K |
$-518K |
$-6.0M |