Income Breakdown
| TV Revenue | $134K |
| TV Placement Bonus | $55K |
| Matchday Revenue | $0 |
| Sponsorship | $6K |
| Merchandising | $56K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $3K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $250K |
| Staff Wages | $8K |
| Transfer Amortization | $0 |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $126K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$254K |
$403K |
$-149K |
$-3.3M |
| Jun 2028 |
$247K |
$341K |
$-95K |
$-3.1M |
| May 2028 |
$246K |
$341K |
$-95K |
$-3.1M |
| Apr 2028 |
$247K |
$345K |
$-98K |
$-3.0M |
| Mar 2028 |
$262K |
$364K |
$-102K |
$-2.9M |
| Feb 2028 |
$254K |
$468K |
$-214K |
$-2.8M |
| Jan 2028 |
$264K |
$371K |
$-107K |
$-2.5M |
| Dec 2027 |
$272K |
$369K |
$-98K |
$-2.4M |
| Nov 2027 |
$256K |
$382K |
$-126K |
$-2.3M |
| Oct 2027 |
$259K |
$533K |
$-274K |
$-2.2M |
| Sep 2027 |
$267K |
$834K |
$-567K |
$-1.9M |
| Aug 2027 |
$265K |
$386K |
$-122K |
$-1.4M |