Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $219K |
| Sponsorship | $0 |
| Merchandising | $146K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $585K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.2M |
$3.3M |
$-1.2M |
$-39.7M |
| Jul 2028 |
$2.3M |
$4.1M |
$-1.7M |
$-38.5M |
| Jun 2028 |
$2.2M |
$4.0M |
$-1.8M |
$-36.8M |
| May 2028 |
$2.3M |
$3.9M |
$-1.6M |
$-35.0M |
| Apr 2028 |
$2.0M |
$3.7M |
$-1.6M |
$-33.4M |
| Mar 2028 |
$1.9M |
$3.6M |
$-1.7M |
$-31.8M |
| Feb 2028 |
$2.4M |
$3.1M |
$-783K |
$-30.1M |
| Jan 2028 |
$4.1M |
$4.6M |
$-588K |
$-29.3M |
| Dec 2027 |
$2.3M |
$3.7M |
$-1.3M |
$-28.7M |
| Nov 2027 |
$2.4M |
$3.1M |
$-704K |
$-27.4M |
| Oct 2027 |
$931K |
$3.0M |
$-2.1M |
$-26.7M |
| Sep 2027 |
$1.0M |
$2.6M |
$-1.6M |
$-24.6M |