Income Breakdown
| TV Revenue | $159K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $0 |
| Sponsorship | $2K |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $116K |
| Staff Wages | $6K |
| Transfer Amortization | $583 |
| Debt Interest | $104 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $64K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$200K |
$186K |
$14K |
$-23K |
| Jul 2028 |
$202K |
$187K |
$16K |
$-37K |
| Jun 2028 |
$208K |
$205K |
$4K |
$-53K |
| May 2028 |
$206K |
$284K |
$-79K |
$-58K |
| Apr 2028 |
$209K |
$191K |
$18K |
$21K |
| Mar 2028 |
$213K |
$291K |
$-78K |
$2K |
| Feb 2028 |
$203K |
$255K |
$-52K |
$79K |
| Jan 2028 |
$203K |
$245K |
$-41K |
$130K |
| Dec 2027 |
$203K |
$243K |
$-40K |
$171K |
| Nov 2027 |
$278K |
$254K |
$23K |
$211K |
| Oct 2027 |
$323K |
$260K |
$64K |
$187K |
| Sep 2027 |
$199K |
$206K |
$-7K |
$122K |