Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $23K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $60K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1K |
| Loan Fees (In) | $0 |
| Owner Investment | $207K |
Expense Breakdown
| Player Wages | $192K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $114K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$134K |
$334K |
$-200K |
$-4.5M |
| Jun 2028 |
$131K |
$334K |
$-203K |
$-4.5M |
| May 2028 |
$131K |
$442K |
$-311K |
$-4.5M |
| Apr 2028 |
$146K |
$341K |
$-195K |
$-4.4M |
| Mar 2028 |
$153K |
$428K |
$-275K |
$-4.4M |
| Feb 2028 |
$147K |
$434K |
$-287K |
$-4.3M |
| Jan 2028 |
$149K |
$412K |
$-262K |
$-4.2M |
| Dec 2027 |
$149K |
$375K |
$-226K |
$-4.1M |
| Nov 2027 |
$134K |
$475K |
$-341K |
$-4.0M |
| Oct 2027 |
$142K |
$842K |
$-701K |
$-3.8M |
| Sep 2027 |
$130K |
$577K |
$-447K |
$-3.2M |
| Aug 2027 |
$125K |
$390K |
$-264K |
$-2.8M |