Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $49K |
| Transfer Amortization | $14K |
| Debt Interest | $210K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$22.8M |
$3.4M |
$19.4M |
$-507K |
| Jul 2028 |
$2.0M |
$3.4M |
$-1.4M |
$-19.9M |
| Jun 2028 |
$3.0M |
$3.3M |
$-306K |
$-18.6M |
| May 2028 |
$2.0M |
$3.3M |
$-1.3M |
$-18.3M |
| Apr 2028 |
$2.0M |
$3.3M |
$-1.2M |
$-17.0M |
| Mar 2028 |
$2.0M |
$3.3M |
$-1.3M |
$-15.8M |
| Feb 2028 |
$2.0M |
$3.2M |
$-1.2M |
$-14.5M |
| Jan 2028 |
$2.1M |
$3.8M |
$-1.7M |
$-13.3M |
| Dec 2027 |
$2.1M |
$3.7M |
$-1.6M |
$-11.6M |
| Nov 2027 |
$2.0M |
$3.5M |
$-1.6M |
$-10.0M |
| Oct 2027 |
$2.0M |
$3.6M |
$-1.6M |
$-8.4M |
| Sep 2027 |
$1.6M |
$3.4M |
$-1.8M |
$-6.9M |