Income Breakdown
| TV Revenue | $588K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| 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 | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $516K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $920K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$633K |
$2.5M |
$-1.8M |
$-35.2M |
| Jul 2028 |
$625K |
$2.3M |
$-1.7M |
$-33.4M |
| Jun 2028 |
$622K |
$2.4M |
$-1.8M |
$-31.7M |
| May 2028 |
$617K |
$2.8M |
$-2.2M |
$-29.9M |
| Apr 2028 |
$606K |
$2.3M |
$-1.7M |
$-27.7M |
| Mar 2028 |
$680K |
$2.3M |
$-1.6M |
$-26.0M |
| Feb 2028 |
$681K |
$2.0M |
$-1.4M |
$-24.4M |
| Jan 2028 |
$771K |
$3.1M |
$-2.3M |
$-23.0M |
| Dec 2027 |
$706K |
$2.0M |
$-1.3M |
$-20.7M |
| Nov 2027 |
$707K |
$2.0M |
$-1.3M |
$-19.4M |
| Oct 2027 |
$723K |
$2.1M |
$-1.4M |
$-18.1M |
| Sep 2027 |
$297K |
$2.6M |
$-2.3M |
$-16.7M |