Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $65K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $216K |
Expense Breakdown
| Player Wages | $288K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $20K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $116K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$136K |
$432K |
$-296K |
$-4.8M |
| Jul 2028 |
$141K |
$327K |
$-186K |
$-4.7M |
| Jun 2028 |
$137K |
$329K |
$-192K |
$-4.7M |
| May 2028 |
$137K |
$361K |
$-224K |
$-4.7M |
| Apr 2028 |
$138K |
$337K |
$-199K |
$-4.7M |
| Mar 2028 |
$153K |
$340K |
$-188K |
$-4.8M |
| Feb 2028 |
$157K |
$445K |
$-288K |
$-4.8M |
| Jan 2028 |
$166K |
$442K |
$-277K |
$-4.7M |
| Dec 2027 |
$155K |
$417K |
$-262K |
$-4.6M |
| Nov 2027 |
$150K |
$421K |
$-271K |
$-4.5M |
| Oct 2027 |
$158K |
$851K |
$-693K |
$-4.4M |
| Sep 2027 |
$155K |
$818K |
$-663K |
$-3.9M |