Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $803K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $341K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.8M |
$2.4M |
$-533K |
$-23.0M |
| Jul 2028 |
$2.1M |
$2.6M |
$-433K |
$-22.5M |
| Jun 2028 |
$1.9M |
$2.8M |
$-918K |
$-22.1M |
| May 2028 |
$2.5M |
$2.5M |
$5K |
$-21.2M |
| Apr 2028 |
$2.2M |
$2.7M |
$-521K |
$-21.2M |
| Mar 2028 |
$2.8M |
$2.8M |
$31K |
$-20.6M |
| Feb 2028 |
$1.3M |
$2.1M |
$-865K |
$-20.7M |
| Jan 2028 |
$1.2M |
$2.9M |
$-1.7M |
$-19.8M |
| Dec 2027 |
$1.4M |
$2.1M |
$-735K |
$-18.1M |
| Nov 2027 |
$509K |
$1.8M |
$-1.3M |
$-17.4M |
| Oct 2027 |
$227K |
$1.7M |
$-1.5M |
$-16.1M |
| Sep 2027 |
$203K |
$1.8M |
$-1.6M |
$-14.6M |