Income Breakdown
| TV Revenue | $144K |
| TV Placement Bonus | $47K |
| Matchday Revenue | $0 |
| Sponsorship | $59K |
| Merchandising | $367K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $632K |
| Staff Wages | $17K |
| Transfer Amortization | $41K |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $245K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$619K |
$985K |
$-367K |
$-8.7M |
| Jul 2028 |
$623K |
$864K |
$-241K |
$-8.4M |
| Jun 2028 |
$655K |
$901K |
$-245K |
$-8.2M |
| May 2028 |
$633K |
$936K |
$-303K |
$-8.0M |
| Apr 2028 |
$657K |
$960K |
$-304K |
$-7.7M |
| Mar 2028 |
$705K |
$1.3M |
$-561K |
$-7.5M |
| Feb 2028 |
$714K |
$1.3M |
$-552K |
$-7.0M |
| Jan 2028 |
$693K |
$1.0M |
$-356K |
$-6.5M |
| Dec 2027 |
$671K |
$1.1M |
$-379K |
$-6.1M |
| Nov 2027 |
$732K |
$1.1M |
$-395K |
$-5.8M |
| Oct 2027 |
$697K |
$1.4M |
$-719K |
$-5.4M |
| Sep 2027 |
$783K |
$1.3M |
$-467K |
$-4.8M |