Income Breakdown
| TV Revenue | $44K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $0 |
| Sponsorship | $5K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $965 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $159K |
| Staff Wages | $7K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $111K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jul 2028 |
$124K |
$277K |
$-153K |
$-2.6M |
| Jun 2028 |
$124K |
$345K |
$-221K |
$-2.4M |
| May 2028 |
$123K |
$277K |
$-153K |
$-4.8M |
| Apr 2028 |
$142K |
$282K |
$-140K |
$-4.8M |
| Mar 2028 |
$150K |
$405K |
$-256K |
$-4.8M |
| Feb 2028 |
$136K |
$393K |
$-257K |
$-4.6M |
| Jan 2028 |
$127K |
$329K |
$-202K |
$-4.5M |
| Dec 2027 |
$129K |
$338K |
$-209K |
$-4.3M |
| Nov 2027 |
$123K |
$377K |
$-254K |
$-4.2M |
| Oct 2027 |
$130K |
$734K |
$-604K |
$-4.0M |
| Sep 2027 |
$161K |
$711K |
$-550K |
$-3.5M |
| Aug 2027 |
$127K |
$366K |
$-239K |
$-3.0M |