Income Breakdown
| TV Revenue | $169K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $436K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $252K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$180K |
$1.9M |
$-1.8M |
$-29.6M |
| Jul 2028 |
$181K |
$1.8M |
$-1.6M |
$-27.9M |
| Jun 2028 |
$575K |
$1.7M |
$-1.1M |
$-26.3M |
| May 2028 |
$182K |
$1.6M |
$-1.4M |
$-25.1M |
| Apr 2028 |
$184K |
$1.6M |
$-1.4M |
$-23.7M |
| Mar 2028 |
$182K |
$1.4M |
$-1.2M |
$-22.3M |
| Feb 2028 |
$179K |
$1.3M |
$-1.2M |
$-21.1M |
| Jan 2028 |
$179K |
$2.3M |
$-2.1M |
$-19.9M |
| Dec 2027 |
$183K |
$1.5M |
$-1.3M |
$-17.8M |
| Nov 2027 |
$186K |
$1.6M |
$-1.4M |
$-16.5M |
| Oct 2027 |
$198K |
$1.6M |
$-1.4M |
$-15.1M |
| Sep 2027 |
$61K |
$1.7M |
$-1.7M |
$-13.8M |