Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $17K |
| Sponsorship | $8K |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $342K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $159K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$580K |
$1.4M |
$-866K |
$-6.3M |
| Jul 2028 |
$573K |
$751K |
$-178K |
$-5.4M |
| Jun 2028 |
$582K |
$684K |
$-102K |
$-5.3M |
| May 2028 |
$593K |
$891K |
$-298K |
$-5.2M |
| Apr 2028 |
$607K |
$683K |
$-76K |
$-4.9M |
| Mar 2028 |
$702K |
$753K |
$-51K |
$-4.8M |
| Feb 2028 |
$744K |
$548K |
$196K |
$-4.7M |
| Jan 2028 |
$773K |
$592K |
$181K |
$-4.9M |
| Dec 2027 |
$740K |
$830K |
$-89K |
$-5.1M |
| Nov 2027 |
$750K |
$708K |
$42K |
$-5.0M |
| Oct 2027 |
$764K |
$1.1M |
$-336K |
$-5.1M |
| Sep 2027 |
$770K |
$713K |
$57K |
$-4.7M |