Income Breakdown
| TV Revenue | $83K |
| TV Placement Bonus | $36K |
| Matchday Revenue | $2K |
| Sponsorship | $9K |
| Merchandising | $103K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $274K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $137K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$245K |
$1.4M |
$-1.2M |
$-7.0M |
| Jul 2028 |
$245K |
$625K |
$-380K |
$-6.2M |
| Jun 2028 |
$256K |
$677K |
$-421K |
$-6.0M |
| May 2028 |
$214K |
$649K |
$-435K |
$-5.8M |
| Apr 2028 |
$285K |
$486K |
$-201K |
$-5.6M |
| Mar 2028 |
$212K |
$489K |
$-277K |
$-5.6M |
| Feb 2028 |
$218K |
$490K |
$-273K |
$-5.4M |
| Jan 2028 |
$271K |
$510K |
$-239K |
$-5.3M |
| Dec 2027 |
$233K |
$607K |
$-374K |
$-5.2M |
| Nov 2027 |
$244K |
$657K |
$-414K |
$-4.9M |
| Oct 2027 |
$229K |
$764K |
$-535K |
$-4.5M |
| Sep 2027 |
$237K |
$662K |
$-425K |
$-4.0M |