Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $378K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $10K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$2.8M |
$4.2M |
$-1.4M |
$-1.9M |
| Jul 2028 |
$2.7M |
$4.5M |
$-1.7M |
$-559K |
| Jun 2028 |
$5.1M |
$4.0M |
$1.1M |
$1.2M |
| May 2028 |
$2.8M |
$4.4M |
$-1.6M |
$59K |
| Apr 2028 |
$2.9M |
$4.3M |
$-1.4M |
$1.6M |
| Mar 2028 |
$2.7M |
$4.2M |
$-1.4M |
$3.1M |
| Feb 2028 |
$3.0M |
$4.0M |
$-1.0M |
$4.5M |
| Jan 2028 |
$3.3M |
$4.6M |
$-1.3M |
$5.5M |
| Dec 2027 |
$3.3M |
$5.9M |
$-2.6M |
$6.8M |
| Nov 2027 |
$3.2M |
$4.8M |
$-1.6M |
$9.4M |
| Oct 2027 |
$3.1M |
$4.7M |
$-1.6M |
$11.0M |
| Sep 2027 |
$18.2M |
$4.9M |
$13.4M |
$12.5M |