Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $534K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $157K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $606K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.9M |
$2.1M |
$1.8M |
$9.1M |
| Jul 2028 |
$5.0M |
$2.2M |
$2.8M |
$7.3M |
| Jun 2028 |
$3.8M |
$2.1M |
$1.7M |
$4.5M |
| May 2028 |
$3.8M |
$2.1M |
$1.7M |
$2.9M |
| Apr 2028 |
$3.9M |
$2.1M |
$1.8M |
$1.2M |
| Mar 2028 |
$4.1M |
$2.4M |
$1.7M |
$-577K |
| Feb 2028 |
$4.4M |
$2.5M |
$1.8M |
$-2.3M |
| Jan 2028 |
$4.3M |
$2.7M |
$1.6M |
$-4.1M |
| Dec 2027 |
$3.7M |
$2.4M |
$1.3M |
$-5.7M |
| Nov 2027 |
$1.5M |
$1.6M |
$-107K |
$-7.1M |
| Oct 2027 |
$1.3M |
$1.7M |
$-450K |
$-7.0M |
| Sep 2027 |
$1.3M |
$2.2M |
$-950K |
$-6.5M |