Income Breakdown
| TV Revenue | $174K |
| TV Placement Bonus | $104K |
| Matchday Revenue | $0 |
| Sponsorship | $22K |
| Merchandising | $432K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $318K |
| Staff Wages | $16K |
| Transfer Amortization | $437 |
| Debt Interest | $30K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $315K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$733K |
$679K |
$53K |
$-5.2M |
| Jul 2028 |
$683K |
$786K |
$-103K |
$-5.2M |
| Jun 2028 |
$546K |
$636K |
$-90K |
$-5.1M |
| May 2028 |
$534K |
$601K |
$-68K |
$-5.0M |
| Apr 2028 |
$545K |
$609K |
$-64K |
$-5.0M |
| Mar 2028 |
$558K |
$778K |
$-221K |
$-4.9M |
| Feb 2028 |
$553K |
$976K |
$-423K |
$-4.7M |
| Jan 2028 |
$542K |
$906K |
$-364K |
$-4.3M |
| Dec 2027 |
$513K |
$860K |
$-347K |
$-3.9M |
| Nov 2027 |
$492K |
$885K |
$-393K |
$-3.5M |
| Oct 2027 |
$463K |
$808K |
$-345K |
$-3.1M |
| Sep 2027 |
$512K |
$674K |
$-162K |
$-2.8M |