Income Breakdown
| TV Revenue | $138K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $2K |
| Sponsorship | $2K |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $189K |
Expense Breakdown
| Player Wages | $226K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $153K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$177K |
$411K |
$-234K |
$-5.8M |
| Jun 2028 |
$172K |
$447K |
$-275K |
$-5.8M |
| May 2028 |
$245K |
$491K |
$-246K |
$-5.7M |
| Apr 2028 |
$183K |
$395K |
$-212K |
$-5.6M |
| Mar 2028 |
$178K |
$427K |
$-249K |
$-5.6M |
| Feb 2028 |
$177K |
$351K |
$-174K |
$-5.5M |
| Jan 2028 |
$175K |
$351K |
$-177K |
$-5.4M |
| Dec 2027 |
$194K |
$387K |
$-193K |
$-5.4M |
| Nov 2027 |
$176K |
$438K |
$-262K |
$-5.3M |
| Oct 2027 |
$180K |
$1.7M |
$-1.5M |
$-5.2M |
| Sep 2027 |
$181K |
$493K |
$-312K |
$-3.7M |
| Aug 2027 |
$173K |
$495K |
$-322K |
$-3.4M |