Income Breakdown
| TV Revenue | $132K |
| TV Placement Bonus | $48K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $184K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $301K |
| Staff Wages | $11K |
| Transfer Amortization | $437 |
| Debt Interest | $11K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $166K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$367K |
$490K |
$-123K |
$-2.5M |
| Dec 2027 |
$393K |
$474K |
$-81K |
$-2.4M |
| Nov 2027 |
$456K |
$529K |
$-72K |
$-2.3M |
| Oct 2027 |
$441K |
$670K |
$-229K |
$-2.2M |
| Sep 2027 |
$454K |
$541K |
$-87K |
$-2.0M |
| Aug 2027 |
$245K |
$409K |
$-164K |
$-1.9M |
| Jul 2027 |
$228K |
$340K |
$-112K |
$-1.8M |
| Jun 2027 |
$144K |
$339K |
$-195K |
$-1.6M |
| May 2027 |
$145K |
$377K |
$-232K |
$-1.4M |
| Apr 2027 |
$161K |
$340K |
$-180K |
$-1.2M |
| Mar 2027 |
$154K |
$369K |
$-216K |
$-1.0M |
| Feb 2027 |
$153K |
$368K |
$-214K |
$-800K |