Income Breakdown
| TV Revenue | $150K |
| TV Placement Bonus | $63K |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $81K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $149K |
Expense Breakdown
| Player Wages | $446K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $34K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $167K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$295K |
$670K |
$-375K |
$-7.7M |
| Jan 2028 |
$293K |
$672K |
$-380K |
$-7.5M |
| Dec 2027 |
$359K |
$674K |
$-315K |
$-7.3M |
| Nov 2027 |
$288K |
$692K |
$-405K |
$-7.1M |
| Oct 2027 |
$285K |
$1.5M |
$-1.3M |
$-6.8M |
| Sep 2027 |
$402K |
$896K |
$-493K |
$-5.5M |
| Aug 2027 |
$295K |
$818K |
$-523K |
$-5.1M |
| Jul 2027 |
$292K |
$791K |
$-499K |
$-4.5M |
| Jun 2027 |
$297K |
$954K |
$-657K |
$-4.0M |
| May 2027 |
$291K |
$755K |
$-463K |
$-3.4M |
| Apr 2027 |
$331K |
$769K |
$-438K |
$-2.9M |
| Mar 2027 |
$262K |
$688K |
$-426K |
$-2.5M |