Income Breakdown
| TV Revenue | $138K |
| TV Placement Bonus | $87K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $196K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $266K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $22K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $176K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$426K |
$474K |
$-47K |
$-3.9M |
| May 2028 |
$434K |
$433K |
$226 |
$-3.8M |
| Apr 2028 |
$442K |
$446K |
$-4K |
$-3.8M |
| Mar 2028 |
$485K |
$489K |
$-4K |
$-3.8M |
| Feb 2028 |
$476K |
$591K |
$-115K |
$-3.8M |
| Jan 2028 |
$479K |
$510K |
$-31K |
$-3.7M |
| Dec 2027 |
$481K |
$490K |
$-9K |
$-3.7M |
| Nov 2027 |
$477K |
$514K |
$-37K |
$-3.6M |
| Oct 2027 |
$472K |
$986K |
$-514K |
$-3.6M |
| Sep 2027 |
$463K |
$1.1M |
$-658K |
$-3.1M |
| Aug 2027 |
$415K |
$505K |
$-90K |
$-2.4M |
| Jul 2027 |
$318K |
$443K |
$-125K |
$-2.3M |