Income Breakdown
| TV Revenue | $735K |
| TV Placement Bonus | $73K |
| Matchday Revenue | $111K |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $458K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.0M |
$2.5M |
$-1.5M |
$-31.3M |
| Jul 2028 |
$1.1M |
$2.5M |
$-1.4M |
$-29.8M |
| Jun 2028 |
$896K |
$2.4M |
$-1.5M |
$-28.4M |
| May 2028 |
$803K |
$2.8M |
$-2.0M |
$-26.9M |
| Apr 2028 |
$833K |
$2.3M |
$-1.5M |
$-24.9M |
| Mar 2028 |
$680K |
$2.2M |
$-1.6M |
$-23.4M |
| Feb 2028 |
$733K |
$2.0M |
$-1.3M |
$-21.9M |
| Jan 2028 |
$805K |
$3.1M |
$-2.3M |
$-20.6M |
| Dec 2027 |
$706K |
$2.0M |
$-1.3M |
$-18.3M |
| Nov 2027 |
$811K |
$2.0M |
$-1.2M |
$-16.9M |
| Oct 2027 |
$840K |
$2.4M |
$-1.5M |
$-15.7M |
| Sep 2027 |
$969K |
$3.3M |
$-2.4M |
$-14.2M |