Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $25K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $39K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $201K |
| Staff Wages | $10K |
| Transfer Amortization | $5K |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $117K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$206K |
$348K |
$-142K |
$-2.6M |
| Jul 2028 |
$213K |
$313K |
$-100K |
$-2.4M |
| Jun 2028 |
$210K |
$310K |
$-99K |
$-2.3M |
| May 2028 |
$208K |
$356K |
$-148K |
$-2.2M |
| Apr 2028 |
$213K |
$311K |
$-98K |
$-2.1M |
| Mar 2028 |
$218K |
$341K |
$-123K |
$-2.0M |
| Feb 2028 |
$217K |
$367K |
$-150K |
$-1.9M |
| Jan 2028 |
$224K |
$358K |
$-134K |
$-1.7M |
| Dec 2027 |
$229K |
$363K |
$-133K |
$-1.6M |
| Nov 2027 |
$226K |
$349K |
$-123K |
$-1.5M |
| Oct 2027 |
$237K |
$557K |
$-320K |
$-1.4M |
| Sep 2027 |
$213K |
$405K |
$-192K |
$-1.0M |