Income Breakdown
| TV Revenue | $140K |
| TV Placement Bonus | $54K |
| Matchday Revenue | $1K |
| Sponsorship | $1K |
| Merchandising | $17K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $17K |
Expense Breakdown
| Player Wages | $288K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $29K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $120K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jun 2028 |
$215K |
$448K |
$-232K |
$-4.5M |
| May 2028 |
$265K |
$477K |
$-212K |
$-4.3M |
| Apr 2028 |
$201K |
$439K |
$-238K |
$-4.1M |
| Mar 2028 |
$195K |
$374K |
$-179K |
$-3.9M |
| Feb 2028 |
$194K |
$322K |
$-129K |
$-3.7M |
| Jan 2028 |
$191K |
$322K |
$-130K |
$-3.6M |
| Dec 2027 |
$217K |
$359K |
$-143K |
$-3.4M |
| Nov 2027 |
$192K |
$352K |
$-160K |
$-3.3M |
| Oct 2027 |
$199K |
$1.1M |
$-895K |
$-3.1M |
| Sep 2027 |
$198K |
$454K |
$-256K |
$-2.2M |
| Aug 2027 |
$207K |
$399K |
$-192K |
$-2.0M |
| Jul 2027 |
$188K |
$400K |
$-213K |
$-1.8M |