Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.0M |
$2.5M |
$-531K |
$-2.0M |
| Jul 2028 |
$2.0M |
$3.1M |
$-1.0M |
$-1.5M |
| Jun 2028 |
$2.9M |
$2.7M |
$227K |
$-467K |
| May 2028 |
$2.5M |
$3.1M |
$-574K |
$-694K |
| Apr 2028 |
$2.5M |
$3.1M |
$-669K |
$-120K |
| Mar 2028 |
$22.9M |
$3.4M |
$19.5M |
$548K |
| Feb 2028 |
$2.4M |
$3.4M |
$-1.0M |
$-18.9M |
| Jan 2028 |
$2.3M |
$4.1M |
$-1.8M |
$-17.9M |
| Dec 2027 |
$2.5M |
$3.7M |
$-1.2M |
$-16.2M |
| Nov 2027 |
$2.2M |
$3.2M |
$-1.0M |
$-14.9M |
| Oct 2027 |
$2.1M |
$3.5M |
$-1.4M |
$-13.9M |
| Sep 2027 |
$2.5M |
$3.2M |
$-643K |
$-12.5M |