Income Breakdown
| TV Revenue | $474K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $637K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $208K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $145K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$900K |
$1.0M |
$-110K |
$-14.1M |
| Jul 2028 |
$899K |
$974K |
$-75K |
$-14.0M |
| Jun 2028 |
$959K |
$974K |
$-14K |
$-13.9M |
| May 2028 |
$899K |
$1.1M |
$-227K |
$-13.9M |
| Apr 2028 |
$897K |
$1.2M |
$-331K |
$-13.6M |
| Mar 2028 |
$896K |
$1.2M |
$-258K |
$-13.3M |
| Feb 2028 |
$904K |
$1.2M |
$-288K |
$-13.1M |
| Jan 2028 |
$900K |
$1.7M |
$-840K |
$-12.8M |
| Dec 2027 |
$903K |
$1.1M |
$-228K |
$-11.9M |
| Nov 2027 |
$899K |
$1.2M |
$-255K |
$-11.7M |
| Oct 2027 |
$1.0M |
$1.5M |
$-464K |
$-11.4M |
| Sep 2027 |
$347K |
$1.3M |
$-942K |
$-11.0M |