Income Breakdown
| TV Revenue | $89K |
| TV Placement Bonus | $16K |
| Matchday Revenue | $0 |
| Sponsorship | $139 |
| Merchandising | $6K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $125K |
Expense Breakdown
| Player Wages | $168K |
| Staff Wages | $5K |
| Transfer Amortization | $582 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $68K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Sep 2028 |
$111K |
$258K |
$-147K |
$-3.0M |
| Aug 2028 |
$112K |
$294K |
$-182K |
$-3.0M |
| Jul 2028 |
$114K |
$239K |
$-126K |
$-2.9M |
| Jun 2028 |
$113K |
$466K |
$-353K |
$-2.9M |
| May 2028 |
$117K |
$281K |
$-164K |
$-2.7M |
| Apr 2028 |
$113K |
$257K |
$-144K |
$-2.6M |
| Mar 2028 |
$120K |
$263K |
$-143K |
$-2.5M |
| Feb 2028 |
$113K |
$273K |
$-160K |
$-2.4M |
| Jan 2028 |
$121K |
$275K |
$-155K |
$-2.2M |
| Dec 2027 |
$122K |
$262K |
$-140K |
$-2.1M |
| Nov 2027 |
$137K |
$292K |
$-155K |
$-1.9M |
| Oct 2027 |
$120K |
$382K |
$-262K |
$-1.8M |