Income Breakdown
| TV Revenue | $168K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $3K |
| Sponsorship | $465 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $115K |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $149K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$260K |
$275K |
$-15K |
$63K |
| May 2028 |
$263K |
$271K |
$-8K |
$78K |
| Apr 2028 |
$250K |
$266K |
$-15K |
$85K |
| Mar 2028 |
$279K |
$265K |
$15K |
$101K |
| Feb 2028 |
$282K |
$281K |
$989 |
$86K |
| Jan 2028 |
$285K |
$260K |
$26K |
$85K |
| Dec 2027 |
$295K |
$261K |
$34K |
$59K |
| Nov 2027 |
$282K |
$261K |
$21K |
$25K |
| Oct 2027 |
$279K |
$311K |
$-32K |
$4K |
| Sep 2027 |
$281K |
$278K |
$3K |
$36K |
| Aug 2027 |
$351K |
$282K |
$69K |
$33K |
| Jul 2027 |
$285K |
$332K |
$-46K |
$-36K |