Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $771K |
| Staff Wages | $69K |
| Transfer Amortization | $0 |
| Debt Interest | $339K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.8M |
$2.3M |
$-458K |
$-22.9M |
| Jul 2028 |
$2.2M |
$2.3M |
$-130K |
$-22.5M |
| Jun 2028 |
$1.9M |
$2.3M |
$-406K |
$-22.3M |
| May 2028 |
$1.9M |
$2.3M |
$-387K |
$-21.9M |
| Apr 2028 |
$2.1M |
$2.5M |
$-337K |
$-21.5M |
| Mar 2028 |
$2.1M |
$2.5M |
$-435K |
$-21.2M |
| Feb 2028 |
$2.1M |
$2.5M |
$-445K |
$-20.8M |
| Jan 2028 |
$824K |
$2.8M |
$-1.9M |
$-20.3M |
| Dec 2027 |
$818K |
$2.0M |
$-1.2M |
$-18.4M |
| Nov 2027 |
$819K |
$1.8M |
$-1.0M |
$-17.2M |
| Oct 2027 |
$203K |
$1.6M |
$-1.4M |
$-16.2M |
| Sep 2027 |
$226K |
$1.9M |
$-1.7M |
$-14.7M |