Income Breakdown
| TV Revenue | $42K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $41K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $220K |
Expense Breakdown
| Player Wages | $189K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Aug 2028 |
$99K |
$319K |
$-220K |
$-3.3M |
| Jul 2028 |
$101K |
$281K |
$-180K |
$-3.3M |
| Jun 2028 |
$101K |
$282K |
$-181K |
$-3.4M |
| May 2028 |
$101K |
$282K |
$-181K |
$-3.4M |
| Apr 2028 |
$103K |
$339K |
$-237K |
$-3.4M |
| Mar 2028 |
$123K |
$589K |
$-466K |
$-3.4M |
| Feb 2028 |
$124K |
$333K |
$-210K |
$-3.1M |
| Jan 2028 |
$126K |
$316K |
$-190K |
$-2.9M |
| Dec 2027 |
$121K |
$299K |
$-178K |
$-2.8M |
| Nov 2027 |
$130K |
$306K |
$-176K |
$-2.6M |
| Oct 2027 |
$123K |
$588K |
$-465K |
$-2.4M |
| Sep 2027 |
$161K |
$368K |
$-207K |
$-2.0M |