Income Breakdown
| TV Revenue | $84K |
| TV Placement Bonus | $7K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $142K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$154K |
$283K |
$-128K |
$-2.7M |
| Jan 2028 |
$195K |
$324K |
$-130K |
$-2.6M |
| Dec 2027 |
$155K |
$318K |
$-163K |
$-2.5M |
| Nov 2027 |
$161K |
$330K |
$-169K |
$-2.3M |
| Oct 2027 |
$158K |
$402K |
$-244K |
$-2.2M |
| Sep 2027 |
$166K |
$350K |
$-184K |
$-1.9M |
| Aug 2027 |
$164K |
$335K |
$-171K |
$-1.7M |
| Jul 2027 |
$169K |
$337K |
$-167K |
$-1.6M |
| Jun 2027 |
$158K |
$387K |
$-229K |
$-1.4M |
| May 2027 |
$157K |
$298K |
$-141K |
$-1.2M |
| Apr 2027 |
$157K |
$291K |
$-134K |
$-1.0M |
| Mar 2027 |
$157K |
$283K |
$-126K |
$-882K |