Income Breakdown
| TV Revenue | $422K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $23K |
| Sponsorship | $59K |
| Merchandising | $229K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $23K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $887K |
| Staff Wages | $27K |
| Transfer Amortization | $0 |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $288K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$790K |
$1.2M |
$-444K |
$-7.4M |
| Jan 2028 |
$778K |
$1.2M |
$-376K |
$-7.0M |
| Dec 2027 |
$790K |
$1.2M |
$-447K |
$-6.6M |
| Nov 2027 |
$779K |
$1.2M |
$-398K |
$-6.2M |
| Oct 2027 |
$812K |
$2.0M |
$-1.2M |
$-5.8M |
| Sep 2027 |
$805K |
$1.7M |
$-875K |
$-4.6M |
| Aug 2027 |
$825K |
$962K |
$-137K |
$-3.7M |
| Jul 2027 |
$838K |
$823K |
$16K |
$-3.6M |
| Jun 2027 |
$975K |
$861K |
$114K |
$-3.6M |
| May 2027 |
$860K |
$1.3M |
$-438K |
$-3.7M |
| Apr 2027 |
$902K |
$980K |
$-78K |
$-3.3M |
| Mar 2027 |
$959K |
$1.6M |
$-654K |
$-3.2M |