Income Breakdown
| TV Revenue | $263K |
| TV Placement Bonus | $130K |
| Matchday Revenue | $0 |
| Sponsorship | $30K |
| Merchandising | $265K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $425K |
| Staff Wages | $23K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $252K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$808K |
$706K |
$101K |
$-1.3M |
| Jul 2028 |
$686K |
$724K |
$-38K |
$-1.4M |
| Jun 2028 |
$760K |
$672K |
$88K |
$-1.4M |
| May 2028 |
$688K |
$950K |
$-262K |
$-1.5M |
| Apr 2028 |
$696K |
$679K |
$18K |
$-1.2M |
| Mar 2028 |
$684K |
$777K |
$-93K |
$-1.2M |
| Feb 2028 |
$641K |
$801K |
$-160K |
$-1.1M |
| Jan 2028 |
$649K |
$772K |
$-123K |
$-958K |
| Dec 2027 |
$655K |
$860K |
$-205K |
$-835K |
| Nov 2027 |
$624K |
$772K |
$-148K |
$-629K |
| Oct 2027 |
$632K |
$844K |
$-212K |
$-481K |
| Sep 2027 |
$751K |
$939K |
$-188K |
$-269K |