Income Breakdown
| TV Revenue | $283K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $10K |
| Sponsorship | $29K |
| Merchandising | $191K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $61K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $201K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$563K |
$2.2M |
$-1.7M |
$-11.8M |
| Jul 2028 |
$551K |
$978K |
$-427K |
$-10.2M |
| Jun 2028 |
$570K |
$958K |
$-388K |
$-9.8M |
| May 2028 |
$644K |
$1.0M |
$-399K |
$-9.4M |
| Apr 2028 |
$668K |
$1.0M |
$-335K |
$-9.0M |
| Mar 2028 |
$662K |
$1.1M |
$-485K |
$-8.6M |
| Feb 2028 |
$552K |
$1.2M |
$-605K |
$-8.1M |
| Jan 2028 |
$580K |
$814K |
$-234K |
$-7.5M |
| Dec 2027 |
$543K |
$745K |
$-203K |
$-7.3M |
| Nov 2027 |
$549K |
$746K |
$-197K |
$-7.1M |
| Oct 2027 |
$554K |
$964K |
$-411K |
$-6.9M |
| Sep 2027 |
$552K |
$1.3M |
$-792K |
$-6.5M |