Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $91K |
| Sponsorship | $0 |
| Merchandising | $80K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $8K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $22K |
| Transfer Amortization | $4K |
| Debt Interest | $354K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.5M |
$2.7M |
$-1.2M |
$-24.2M |
| Jul 2028 |
$1.2M |
$2.6M |
$-1.3M |
$-23.0M |
| Jun 2028 |
$1.2M |
$2.6M |
$-1.4M |
$-21.7M |
| May 2028 |
$1.3M |
$2.7M |
$-1.3M |
$-20.3M |
| Apr 2028 |
$1.4M |
$2.5M |
$-1.1M |
$-19.0M |
| Mar 2028 |
$1.4M |
$2.4M |
$-980K |
$-17.9M |
| Feb 2028 |
$1.4M |
$2.4M |
$-1.1M |
$-16.9M |
| Jan 2028 |
$1.4M |
$3.0M |
$-1.6M |
$-15.8M |
| Dec 2027 |
$1.8M |
$2.2M |
$-486K |
$-14.2M |
| Nov 2027 |
$1.4M |
$2.2M |
$-784K |
$-13.7M |
| Oct 2027 |
$1.4M |
$2.8M |
$-1.4M |
$-12.9M |
| Sep 2027 |
$547K |
$2.1M |
$-1.5M |
$-11.6M |