Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $90K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
Expense Breakdown
| Player Wages | $833K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $86K |
| Loan Fees (Out) | $37K |
| Facility Maintenance | $986K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$631K |
$2.0M |
$-1.3M |
$-9.0M |
| Jul 2028 |
$20.7M |
$2.1M |
$18.5M |
$-7.7M |
| Jun 2028 |
$615K |
$2.2M |
$-1.5M |
$-26.2M |
| May 2028 |
$609K |
$2.4M |
$-1.8M |
$-24.6M |
| Apr 2028 |
$556K |
$2.0M |
$-1.5M |
$-22.9M |
| Mar 2028 |
$531K |
$2.0M |
$-1.5M |
$-21.4M |
| Feb 2028 |
$640K |
$1.8M |
$-1.2M |
$-19.9M |
| Jan 2028 |
$546K |
$2.7M |
$-2.2M |
$-18.7M |
| Dec 2027 |
$621K |
$1.8M |
$-1.2M |
$-16.5M |
| Nov 2027 |
$629K |
$1.8M |
$-1.1M |
$-15.4M |
| Oct 2027 |
$278K |
$1.6M |
$-1.3M |
$-14.2M |
| Sep 2027 |
$322K |
$1.8M |
$-1.5M |
$-12.9M |