Income Breakdown
| TV Revenue | $643K |
| TV Placement Bonus | $198K |
| Matchday Revenue | $0 |
| Sponsorship | $8K |
| Merchandising | $59K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $975K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $28K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $203K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$908K |
$1.2M |
$-311K |
$-6.5M |
| Jan 2028 |
$1.4M |
$851K |
$559K |
$-6.2M |
| Dec 2027 |
$902K |
$1.0M |
$-105K |
$-6.7M |
| Nov 2027 |
$912K |
$990K |
$-78K |
$-6.6M |
| Oct 2027 |
$940K |
$1.6M |
$-686K |
$-6.5M |
| Sep 2027 |
$838K |
$1.1M |
$-212K |
$-5.8M |
| Aug 2027 |
$1.0M |
$2.7M |
$-1.7M |
$-5.6M |
| Jul 2027 |
$949K |
$1.2M |
$-213K |
$-3.9M |
| Jun 2027 |
$858K |
$1.2M |
$-339K |
$-3.7M |
| May 2027 |
$886K |
$1.4M |
$-483K |
$-3.4M |
| Apr 2027 |
$950K |
$1.2M |
$-225K |
$-2.9M |
| Mar 2027 |
$953K |
$1.2M |
$-205K |
$-2.7M |