Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $273K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $59K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.6M |
$1.6M |
$968K |
$-4.0M |
| Jul 2028 |
$2.8M |
$1.6M |
$1.2M |
$-5.0M |
| Jun 2028 |
$2.5M |
$1.6M |
$880K |
$-6.2M |
| May 2028 |
$2.5M |
$1.7M |
$835K |
$-7.1M |
| Apr 2028 |
$2.5M |
$1.7M |
$799K |
$-7.9M |
| Mar 2028 |
$972K |
$1.1M |
$-171K |
$-8.7M |
| Feb 2028 |
$976K |
$1.1M |
$-167K |
$-8.5M |
| Jan 2028 |
$270K |
$1.2M |
$-917K |
$-8.4M |
| Dec 2027 |
$267K |
$748K |
$-481K |
$-7.4M |
| Nov 2027 |
$73K |
$623K |
$-550K |
$-7.0M |
| Oct 2027 |
$68K |
$732K |
$-664K |
$-6.4M |
| Sep 2027 |
$94K |
$617K |
$-523K |
$-5.7M |