Income Breakdown
| TV Revenue | $152K |
| TV Placement Bonus | $41K |
| Matchday Revenue | $5K |
| Sponsorship | $2K |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $401K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $14K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $108K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$218K |
$533K |
$-315K |
$-3.4M |
| Jun 2028 |
$233K |
$411K |
$-178K |
$-3.0M |
| May 2028 |
$247K |
$462K |
$-215K |
$-2.9M |
| Apr 2028 |
$241K |
$366K |
$-125K |
$-2.6M |
| Mar 2028 |
$174K |
$413K |
$-239K |
$-2.5M |
| Feb 2028 |
$176K |
$321K |
$-145K |
$-2.3M |
| Jan 2028 |
$174K |
$320K |
$-146K |
$-2.1M |
| Dec 2027 |
$187K |
$320K |
$-133K |
$-2.0M |
| Nov 2027 |
$174K |
$328K |
$-154K |
$-1.9M |
| Oct 2027 |
$175K |
$340K |
$-165K |
$-1.7M |
| Sep 2027 |
$236K |
$441K |
$-205K |
$-1.5M |
| Aug 2027 |
$201K |
$394K |
$-193K |
$-1.3M |