Income Breakdown
| TV Revenue | $121K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $932K |
| Staff Wages | $15K |
| Transfer Amortization | $2K |
| Debt Interest | $464K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $264K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$130K |
$1.7M |
$-1.5M |
$-31.4M |
| Jul 2028 |
$130K |
$1.6M |
$-1.5M |
$-29.9M |
| Jun 2028 |
$447K |
$1.4M |
$-973K |
$-28.4M |
| May 2028 |
$133K |
$1.7M |
$-1.5M |
$-27.4M |
| Apr 2028 |
$139K |
$1.4M |
$-1.2M |
$-25.9M |
| Mar 2028 |
$140K |
$1.7M |
$-1.6M |
$-24.6M |
| Feb 2028 |
$29K |
$1.7M |
$-1.7M |
$-23.1M |
| Jan 2028 |
$29K |
$2.6M |
$-2.6M |
$-21.4M |
| Dec 2027 |
$45K |
$1.6M |
$-1.5M |
$-18.8M |
| Nov 2027 |
$48K |
$1.6M |
$-1.5M |
$-17.3M |
| Oct 2027 |
$46K |
$1.6M |
$-1.5M |
$-15.7M |
| Sep 2027 |
$31K |
$1.5M |
$-1.5M |
$-14.2M |