Income Breakdown
| TV Revenue | $125K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $44K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $185K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $204 |
| Facility Maintenance | $119K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$208K |
$347K |
$-139K |
$-4.5M |
| Jan 2028 |
$212K |
$341K |
$-129K |
$-4.4M |
| Dec 2027 |
$224K |
$385K |
$-161K |
$-4.3M |
| Nov 2027 |
$229K |
$557K |
$-328K |
$-4.1M |
| Oct 2027 |
$225K |
$796K |
$-571K |
$-3.8M |
| Sep 2027 |
$232K |
$842K |
$-609K |
$-3.2M |
| Aug 2027 |
$245K |
$415K |
$-170K |
$-2.6M |
| Jul 2027 |
$262K |
$348K |
$-86K |
$-2.4M |
| Jun 2027 |
$247K |
$348K |
$-101K |
$-2.3M |
| May 2027 |
$249K |
$462K |
$-213K |
$-2.2M |
| Apr 2027 |
$247K |
$372K |
$-126K |
$-2.0M |
| Mar 2027 |
$245K |
$475K |
$-230K |
$-1.9M |