Income Breakdown
| TV Revenue | $161K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $1K |
| Sponsorship | $2K |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
| Owner Investment | $327K |
Expense Breakdown
| Player Wages | $687K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $106K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$298K |
$833K |
$-536K |
$-4.3M |
| Jul 2028 |
$251K |
$739K |
$-488K |
$-8.5M |
| Jun 2028 |
$230K |
$829K |
$-599K |
$-8.3M |
| May 2028 |
$315K |
$1.0M |
$-715K |
$-8.0M |
| Apr 2028 |
$213K |
$674K |
$-461K |
$-7.5M |
| Mar 2028 |
$225K |
$705K |
$-480K |
$-7.3M |
| Feb 2028 |
$228K |
$695K |
$-467K |
$-7.0M |
| Jan 2028 |
$228K |
$518K |
$-290K |
$-6.7M |
| Dec 2027 |
$253K |
$560K |
$-307K |
$-6.5M |
| Nov 2027 |
$229K |
$802K |
$-573K |
$-6.4M |
| Oct 2027 |
$228K |
$745K |
$-517K |
$-5.9M |
| Sep 2027 |
$226K |
$628K |
$-401K |
$-5.5M |