Income Breakdown
| TV Revenue | $160K |
| TV Placement Bonus | $43K |
| Matchday Revenue | $59K |
| Sponsorship | $462 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $342K |
| Staff Wages | $15K |
| Transfer Amortization | $3K |
| Debt Interest | $4K |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $91K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Mar 2028 |
$268K |
$457K |
$-188K |
$-1.0M |
| Feb 2028 |
$243K |
$553K |
$-310K |
$-847K |
| Jan 2028 |
$274K |
$414K |
$-141K |
$-540K |
| Dec 2027 |
$249K |
$578K |
$-329K |
$-402K |
| Nov 2027 |
$285K |
$440K |
$-155K |
$-76K |
| Oct 2027 |
$270K |
$382K |
$-112K |
$77K |
| Sep 2027 |
$272K |
$286K |
$-15K |
$187K |
| Aug 2027 |
$276K |
$265K |
$11K |
$199K |
| Jul 2027 |
$310K |
$268K |
$42K |
$185K |
| Jun 2027 |
$280K |
$267K |
$12K |
$253K |
| May 2027 |
$324K |
$348K |
$-24K |
$240K |
| Apr 2027 |
$328K |
$357K |
$-29K |
$264K |