Income Breakdown
| TV Revenue | $140K |
| TV Placement Bonus | $8K |
| 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 | $41K |
Expense Breakdown
| Player Wages | $242K |
| Staff Wages | $9K |
| Transfer Amortization | $2K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $92K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$166K |
$367K |
$-202K |
$-3.6M |
| May 2028 |
$191K |
$385K |
$-195K |
$-3.5M |
| Apr 2028 |
$169K |
$329K |
$-160K |
$-3.3M |
| Mar 2028 |
$163K |
$300K |
$-137K |
$-3.2M |
| Feb 2028 |
$162K |
$303K |
$-141K |
$-3.0M |
| Jan 2028 |
$160K |
$304K |
$-144K |
$-2.9M |
| Dec 2027 |
$177K |
$337K |
$-159K |
$-2.7M |
| Nov 2027 |
$163K |
$328K |
$-165K |
$-2.6M |
| Oct 2027 |
$165K |
$675K |
$-510K |
$-2.4M |
| Sep 2027 |
$167K |
$437K |
$-270K |
$-1.9M |
| Aug 2027 |
$168K |
$481K |
$-313K |
$-1.6M |
| Jul 2027 |
$168K |
$425K |
$-257K |
$-1.3M |