Income Breakdown
| TV Revenue | $145K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $2K |
| Sponsorship | $2K |
| Merchandising | $66K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $201K |
Expense Breakdown
| Player Wages | $500K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $42K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $204K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$260K |
$759K |
$-499K |
$-8.2M |
| May 2028 |
$304K |
$1.0M |
$-713K |
$-7.9M |
| Apr 2028 |
$304K |
$680K |
$-376K |
$-7.4M |
| Mar 2028 |
$299K |
$926K |
$-627K |
$-7.1M |
| Feb 2028 |
$299K |
$641K |
$-342K |
$-6.6M |
| Jan 2028 |
$296K |
$608K |
$-312K |
$-6.3M |
| Dec 2027 |
$366K |
$706K |
$-340K |
$-6.0M |
| Nov 2027 |
$297K |
$635K |
$-338K |
$-5.6M |
| Oct 2027 |
$306K |
$1.1M |
$-768K |
$-5.3M |
| Sep 2027 |
$303K |
$905K |
$-601K |
$-4.5M |
| Aug 2027 |
$316K |
$728K |
$-412K |
$-3.9M |
| Jul 2027 |
$308K |
$717K |
$-409K |
$-3.5M |