Income Breakdown
| TV Revenue | $485K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $123K |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $844K |
| Staff Wages | $20K |
| Transfer Amortization | $0 |
| Debt Interest | $455K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$639K |
$2.3M |
$-1.7M |
$-31.0M |
| Jul 2028 |
$767K |
$2.3M |
$-1.5M |
$-29.3M |
| Jun 2028 |
$650K |
$2.3M |
$-1.6M |
$-27.8M |
| May 2028 |
$721K |
$2.5M |
$-1.7M |
$-26.2M |
| Apr 2028 |
$777K |
$2.2M |
$-1.4M |
$-24.5M |
| Mar 2028 |
$209K |
$1.6M |
$-1.4M |
$-23.0M |
| Feb 2028 |
$192K |
$1.4M |
$-1.2M |
$-21.6M |
| Jan 2028 |
$195K |
$2.4M |
$-2.2M |
$-20.3M |
| Dec 2027 |
$221K |
$1.5M |
$-1.3M |
$-18.2M |
| Nov 2027 |
$285K |
$1.4M |
$-1.1M |
$-16.9M |
| Oct 2027 |
$283K |
$1.6M |
$-1.3M |
$-15.8M |
| Sep 2027 |
$343K |
$2.3M |
$-1.9M |
$-14.5M |