Income Breakdown
| TV Revenue | $136K |
| TV Placement Bonus | $54K |
| Matchday Revenue | $6K |
| Sponsorship | $6K |
| Merchandising | $66K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $275K |
| Staff Wages | $4K |
| Transfer Amortization | $500 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $131K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$267K |
$429K |
$-163K |
$-4.3M |
| Aug 2028 |
$278K |
$392K |
$-114K |
$-4.1M |
| Jul 2028 |
$291K |
$468K |
$-177K |
$-4.0M |
| Jun 2028 |
$274K |
$368K |
$-94K |
$-3.8M |
| May 2028 |
$278K |
$387K |
$-110K |
$-3.7M |
| Apr 2028 |
$280K |
$374K |
$-94K |
$-3.6M |
| Mar 2028 |
$284K |
$598K |
$-313K |
$-3.5M |
| Feb 2028 |
$291K |
$638K |
$-347K |
$-3.2M |
| Jan 2028 |
$295K |
$483K |
$-188K |
$-2.9M |
| Dec 2027 |
$427K |
$503K |
$-76K |
$-2.7M |
| Nov 2027 |
$373K |
$503K |
$-130K |
$-2.6M |
| Oct 2027 |
$305K |
$703K |
$-399K |
$-2.5M |