Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $362K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $168K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.6M |
| Staff Wages | $75K |
| Transfer Amortization | $154K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.2M |
$8.4M |
$-5.2M |
$46.3M |
| Jul 2028 |
$5.4M |
$8.4M |
$-3.0M |
$53.7M |
| Jun 2028 |
$17.2M |
$8.4M |
$8.8M |
$56.5M |
| May 2028 |
$7.3M |
$10.6M |
$-3.3M |
$47.6M |
| Apr 2028 |
$6.7M |
$14.1M |
$-7.3M |
$50.7M |
| Mar 2028 |
$7.1M |
$9.3M |
$-2.3M |
$57.9M |
| Feb 2028 |
$5.1M |
$9.1M |
$-4.0M |
$60.0M |
| Jan 2028 |
$7.6M |
$8.6M |
$-1.1M |
$63.8M |
| Dec 2027 |
$6.5M |
$8.9M |
$-2.4M |
$64.8M |
| Nov 2027 |
$6.5M |
$8.7M |
$-2.2M |
$67.0M |
| Oct 2027 |
$5.5M |
$10.2M |
$-4.8M |
$69.0M |
| Sep 2027 |
$1.8M |
$9.7M |
$-7.9M |
$73.7M |