Income Breakdown
| TV Revenue | $149K |
| TV Placement Bonus | $32K |
| Matchday Revenue | $4K |
| Sponsorship | $1K |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $279K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $99K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$205K |
$401K |
$-195K |
$-2.5M |
| Jul 2028 |
$232K |
$893K |
$-661K |
$-2.3M |
| Jun 2028 |
$235K |
$370K |
$-135K |
$-1.7M |
| May 2028 |
$267K |
$430K |
$-163K |
$-1.5M |
| Apr 2028 |
$182K |
$361K |
$-178K |
$-1.4M |
| Mar 2028 |
$198K |
$355K |
$-157K |
$-1.2M |
| Feb 2028 |
$196K |
$353K |
$-157K |
$-1.0M |
| Jan 2028 |
$195K |
$353K |
$-158K |
$-888K |
| Dec 2027 |
$215K |
$359K |
$-145K |
$-729K |
| Nov 2027 |
$193K |
$354K |
$-161K |
$-585K |
| Oct 2027 |
$194K |
$361K |
$-167K |
$-423K |
| Sep 2027 |
$1.1M |
$383K |
$693K |
$-256K |