Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $534K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.4M |
$3.2M |
$-753K |
$-36.2M |
| Jul 2028 |
$2.4M |
$3.0M |
$-632K |
$-35.4M |
| Jun 2028 |
$3.8M |
$2.9M |
$937K |
$-34.8M |
| May 2028 |
$2.4M |
$3.3M |
$-918K |
$-35.7M |
| Apr 2028 |
$2.5M |
$3.2M |
$-788K |
$-34.8M |
| Mar 2028 |
$2.5M |
$3.4M |
$-916K |
$-34.0M |
| Feb 2028 |
$931K |
$3.0M |
$-2.1M |
$-33.1M |
| Jan 2028 |
$920K |
$4.6M |
$-3.7M |
$-31.0M |
| Dec 2027 |
$1.0M |
$2.9M |
$-1.9M |
$-27.3M |
| Nov 2027 |
$233K |
$2.0M |
$-1.8M |
$-25.4M |
| Oct 2027 |
$213K |
$2.3M |
$-2.1M |
$-23.6M |
| Sep 2027 |
$213K |
$1.9M |
$-1.7M |
$-21.6M |