Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $14K |
| Sponsorship | $5K |
| Merchandising | $25K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $83K |
Expense Breakdown
| Player Wages | $137K |
| Staff Wages | $7K |
| Transfer Amortization | $729 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $99K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$88K |
$259K |
$-171K |
$-2.9M |
| May 2028 |
$81K |
$383K |
$-302K |
$-2.8M |
| Apr 2028 |
$90K |
$256K |
$-165K |
$-2.6M |
| Mar 2028 |
$89K |
$309K |
$-220K |
$-2.5M |
| Feb 2028 |
$95K |
$259K |
$-165K |
$-2.3M |
| Jan 2028 |
$86K |
$253K |
$-167K |
$-2.1M |
| Dec 2027 |
$92K |
$247K |
$-155K |
$-2.0M |
| Nov 2027 |
$88K |
$250K |
$-162K |
$-1.8M |
| Oct 2027 |
$95K |
$241K |
$-146K |
$-1.7M |
| Sep 2027 |
$95K |
$260K |
$-165K |
$-1.5M |
| Aug 2027 |
$89K |
$292K |
$-203K |
$-1.3M |
| Jul 2027 |
$96K |
$223K |
$-127K |
$-1.1M |