Income Breakdown
| TV Revenue | $133K |
| TV Placement Bonus | $86K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $62K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $177K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$286K |
$333K |
$-47K |
$-2.8M |
| Jan 2028 |
$285K |
$332K |
$-47K |
$-2.8M |
| Dec 2027 |
$287K |
$341K |
$-54K |
$-2.7M |
| Nov 2027 |
$300K |
$395K |
$-95K |
$-2.7M |
| Oct 2027 |
$314K |
$534K |
$-219K |
$-2.6M |
| Sep 2027 |
$327K |
$849K |
$-523K |
$-2.3M |
| Aug 2027 |
$251K |
$403K |
$-151K |
$-1.8M |
| Jul 2027 |
$426K |
$340K |
$86K |
$-1.7M |
| Jun 2027 |
$255K |
$343K |
$-88K |
$-1.8M |
| May 2027 |
$259K |
$386K |
$-127K |
$-1.7M |
| Apr 2027 |
$258K |
$348K |
$-90K |
$-1.5M |
| Mar 2027 |
$257K |
$347K |
$-90K |
$-1.4M |