Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $244K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $61K |
| Transfer Amortization | $73K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$3.0M |
$4.0M |
$-1.0M |
$4.4M |
| Jul 2028 |
$3.0M |
$3.8M |
$-759K |
$5.3M |
| Jun 2028 |
$7.2M |
$3.9M |
$3.3M |
$6.0M |
| May 2028 |
$3.5M |
$4.1M |
$-543K |
$2.6M |
| Apr 2028 |
$3.6M |
$4.3M |
$-700K |
$3.1M |
| Mar 2028 |
$3.7M |
$4.3M |
$-657K |
$3.7M |
| Feb 2028 |
$3.6M |
$5.1M |
$-1.5M |
$4.3M |
| Jan 2028 |
$4.0M |
$4.4M |
$-395K |
$5.7M |
| Dec 2027 |
$4.0M |
$4.9M |
$-940K |
$6.0M |
| Nov 2027 |
$3.6M |
$4.3M |
$-735K |
$6.9M |
| Oct 2027 |
$3.9M |
$5.0M |
$-1.1M |
$7.6M |
| Sep 2027 |
$31.5M |
$4.7M |
$26.8M |
$8.6M |