Income Breakdown
| TV Revenue | $1.7M |
| TV Placement Bonus | $166K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $119K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $341K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.1M |
$2.7M |
$-585K |
$-23.2M |
| Jul 2028 |
$2.1M |
$2.6M |
$-414K |
$-22.6M |
| Jun 2028 |
$2.7M |
$2.5M |
$197K |
$-22.2M |
| May 2028 |
$2.1M |
$2.6M |
$-459K |
$-22.4M |
| Apr 2028 |
$2.1M |
$2.5M |
$-417K |
$-21.9M |
| Mar 2028 |
$2.2M |
$2.5M |
$-383K |
$-21.5M |
| Feb 2028 |
$2.1M |
$2.5M |
$-389K |
$-21.1M |
| Jan 2028 |
$2.2M |
$3.5M |
$-1.3M |
$-20.7M |
| Dec 2027 |
$880K |
$2.1M |
$-1.3M |
$-19.4M |
| Nov 2027 |
$872K |
$2.2M |
$-1.3M |
$-18.2M |
| Oct 2027 |
$250K |
$2.2M |
$-1.9M |
$-16.8M |
| Sep 2027 |
$165K |
$2.6M |
$-2.4M |
$-14.9M |