Income Breakdown
| TV Revenue | $2.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $523K |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $1.1M |
| Loan Fees (Out) | $97K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$35.1M |
$7.2M |
$27.9M |
$-44.4M |
| Jul 2028 |
$3.7M |
$8.2M |
$-4.5M |
$-72.3M |
| Jun 2028 |
$3.6M |
$6.6M |
$-3.0M |
$-67.8M |
| May 2028 |
$3.4M |
$8.4M |
$-5.0M |
$-64.8M |
| Apr 2028 |
$3.2M |
$6.3M |
$-3.1M |
$-59.8M |
| Mar 2028 |
$3.2M |
$5.2M |
$-2.0M |
$-56.7M |
| Feb 2028 |
$2.9M |
$5.0M |
$-2.1M |
$-54.7M |
| Jan 2028 |
$5.5M |
$7.4M |
$-1.8M |
$-52.6M |
| Dec 2027 |
$2.9M |
$6.4M |
$-3.5M |
$-50.8M |
| Nov 2027 |
$3.3M |
$5.1M |
$-1.8M |
$-47.3M |
| Oct 2027 |
$3.5M |
$6.4M |
$-3.0M |
$-45.5M |
| Sep 2027 |
$3.3M |
$6.0M |
$-2.7M |
$-42.5M |