Income Breakdown
| TV Revenue | $2.4M |
| 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 | $1.5M |
| Staff Wages | $6K |
| Transfer Amortization | $0 |
| Debt Interest | $160K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.5M |
$3.0M |
$-479K |
$-16.1M |
| Jul 2028 |
$2.5M |
$2.9M |
$-370K |
$-15.6M |
| Jun 2028 |
$4.7M |
$2.9M |
$1.8M |
$-15.3M |
| May 2028 |
$2.6M |
$3.0M |
$-398K |
$-17.1M |
| Apr 2028 |
$2.6M |
$3.0M |
$-392K |
$-16.7M |
| Mar 2028 |
$2.6M |
$3.1M |
$-439K |
$-16.3M |
| Feb 2028 |
$2.5M |
$3.0M |
$-501K |
$-15.8M |
| Jan 2028 |
$2.6M |
$3.8M |
$-1.2M |
$-15.3M |
| Dec 2027 |
$2.6M |
$3.1M |
$-494K |
$-14.1M |
| Nov 2027 |
$2.3M |
$2.9M |
$-625K |
$-13.6M |
| Oct 2027 |
$2.3M |
$3.3M |
$-986K |
$-13.0M |
| Sep 2027 |
$2.5M |
$3.6M |
$-1.1M |
$-12.0M |