Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $135K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $41K |
| Transfer Amortization | $41K |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$1.7M |
$4.2M |
$-2.5M |
$-3.3M |
| Jul 2028 |
$1.7M |
$4.0M |
$-2.3M |
$-795K |
| Jun 2028 |
$3.4M |
$3.7M |
$-315K |
$1.4M |
| May 2028 |
$1.7M |
$4.4M |
$-2.6M |
$1.7M |
| Apr 2028 |
$2.2M |
$3.7M |
$-1.6M |
$4.3M |
| Mar 2028 |
$2.0M |
$4.8M |
$-2.8M |
$5.8M |
| Feb 2028 |
$2.3M |
$4.9M |
$-2.6M |
$8.5M |
| Jan 2028 |
$2.0M |
$4.7M |
$-2.7M |
$11.1M |
| Dec 2027 |
$2.2M |
$4.9M |
$-2.7M |
$13.8M |
| Nov 2027 |
$1.6M |
$5.1M |
$-3.5M |
$16.5M |
| Oct 2027 |
$28.3M |
$5.1M |
$23.2M |
$20.0M |
| Sep 2027 |
$17.7M |
$5.3M |
$12.4M |
$-3.3M |