Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $110K |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $62K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.0M |
$3.5M |
$-1.4M |
$-11.0M |
| Jul 2028 |
$2.3M |
$3.4M |
$-1.1M |
$-9.6M |
| Jun 2028 |
$2.1M |
$3.4M |
$-1.3M |
$-8.5M |
| May 2028 |
$2.0M |
$3.9M |
$-1.9M |
$-7.2M |
| Apr 2028 |
$1.9M |
$3.3M |
$-1.5M |
$-5.3M |
| Mar 2028 |
$1.9M |
$3.4M |
$-1.4M |
$-3.8M |
| Feb 2028 |
$2.4M |
$3.0M |
$-581K |
$-2.4M |
| Jan 2028 |
$3.6M |
$2.8M |
$735K |
$-1.8M |
| Dec 2027 |
$2.4M |
$2.8M |
$-379K |
$-2.5M |
| Nov 2027 |
$2.5M |
$2.7M |
$-268K |
$-2.1M |
| Oct 2027 |
$2.6M |
$3.0M |
$-432K |
$-1.9M |
| Sep 2027 |
$2.7M |
$3.0M |
$-325K |
$-1.4M |