Income Breakdown
| TV Revenue | $393K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $6K |
| Sponsorship | $0 |
| Merchandising | $24K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $8K |
| Transfer Amortization | $500 |
| Debt Interest | $369K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $499K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$424K |
$1.9M |
$-1.5M |
$-25.5M |
| Jul 2028 |
$427K |
$1.9M |
$-1.5M |
$-24.0M |
| Jun 2028 |
$433K |
$1.8M |
$-1.3M |
$-22.5M |
| May 2028 |
$127K |
$1.8M |
$-1.7M |
$-21.2M |
| Apr 2028 |
$120K |
$1.5M |
$-1.4M |
$-19.5M |
| Mar 2028 |
$136K |
$1.0M |
$-903K |
$-18.1M |
| Feb 2028 |
$137K |
$1.0M |
$-888K |
$-17.2M |
| Jan 2028 |
$139K |
$1.8M |
$-1.6M |
$-16.3M |
| Dec 2027 |
$329K |
$1.1M |
$-810K |
$-14.7M |
| Nov 2027 |
$144K |
$976K |
$-832K |
$-13.9M |
| Oct 2027 |
$53K |
$1.3M |
$-1.2M |
$-13.1M |
| Sep 2027 |
$34K |
$1.4M |
$-1.3M |
$-11.8M |