Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $843K |
| Staff Wages | $89K |
| Transfer Amortization | $1K |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.0M |
$2.2M |
$-140K |
$-4.3M |
| Jul 2028 |
$2.6M |
$2.2M |
$361K |
$-4.1M |
| Jun 2028 |
$2.1M |
$2.3M |
$-160K |
$-4.5M |
| May 2028 |
$22.2M |
$2.5M |
$19.7M |
$-4.3M |
| Apr 2028 |
$2.1M |
$2.9M |
$-739K |
$-24.0M |
| Mar 2028 |
$2.1M |
$2.9M |
$-717K |
$-23.2M |
| Feb 2028 |
$1.9M |
$2.9M |
$-979K |
$-22.5M |
| Jan 2028 |
$1.9M |
$3.8M |
$-2.0M |
$-21.6M |
| Dec 2027 |
$1.9M |
$2.8M |
$-862K |
$-19.6M |
| Nov 2027 |
$1.9M |
$2.8M |
$-953K |
$-18.7M |
| Oct 2027 |
$799K |
$2.7M |
$-1.9M |
$-17.8M |
| Sep 2027 |
$881K |
$2.4M |
$-1.5M |
$-15.9M |