Income Breakdown
| TV Revenue | $140K |
| TV Placement Bonus | $76K |
| Matchday Revenue | $3K |
| Sponsorship | $2K |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $52K |
Expense Breakdown
| Player Wages | $205K |
| Staff Wages | $9K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $181K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$236K |
$427K |
$-190K |
$-5.1M |
| May 2028 |
$246K |
$543K |
$-297K |
$-4.9M |
| Apr 2028 |
$176K |
$412K |
$-236K |
$-4.7M |
| Mar 2028 |
$186K |
$455K |
$-269K |
$-4.5M |
| Feb 2028 |
$185K |
$395K |
$-209K |
$-4.3M |
| Jan 2028 |
$183K |
$398K |
$-215K |
$-4.1M |
| Dec 2027 |
$205K |
$384K |
$-179K |
$-3.9M |
| Nov 2027 |
$185K |
$379K |
$-194K |
$-3.7M |
| Oct 2027 |
$190K |
$762K |
$-573K |
$-3.5M |
| Sep 2027 |
$188K |
$551K |
$-363K |
$-3.0M |
| Aug 2027 |
$197K |
$482K |
$-285K |
$-2.6M |
| Jul 2027 |
$202K |
$484K |
$-282K |
$-2.3M |