Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $12K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $43K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $253 |
| Loan Fees (In) | $0 |
| Owner Investment | $266K |
Expense Breakdown
| Player Wages | $135K |
| Staff Wages | $12K |
| Transfer Amortization | $145 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $106K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$104K |
$269K |
$-165K |
$-3.5M |
| Jun 2028 |
$119K |
$271K |
$-153K |
$-3.6M |
| May 2028 |
$115K |
$483K |
$-369K |
$-3.7M |
| Apr 2028 |
$111K |
$339K |
$-228K |
$-3.6M |
| Mar 2028 |
$115K |
$425K |
$-311K |
$-3.6M |
| Feb 2028 |
$113K |
$382K |
$-269K |
$-3.5M |
| Jan 2028 |
$107K |
$365K |
$-258K |
$-3.4M |
| Dec 2027 |
$112K |
$351K |
$-239K |
$-3.3M |
| Nov 2027 |
$108K |
$378K |
$-270K |
$-3.2M |
| Oct 2027 |
$119K |
$353K |
$-233K |
$-3.0M |
| Sep 2027 |
$143K |
$392K |
$-249K |
$-2.9M |
| Aug 2027 |
$110K |
$382K |
$-272K |
$-2.7M |