Income Breakdown
| TV Revenue | $176K |
| TV Placement Bonus | $88K |
| Matchday Revenue | $0 |
| Sponsorship | $561 |
| Merchandising | $5K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $104K |
| Staff Wages | $18K |
| Transfer Amortization | $666 |
| Debt Interest | $1K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $152K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$270K |
$276K |
$-6K |
$-296K |
| Jan 2028 |
$266K |
$256K |
$10K |
$-291K |
| Dec 2027 |
$271K |
$254K |
$17K |
$-302K |
| Nov 2027 |
$267K |
$250K |
$17K |
$-320K |
| Oct 2027 |
$266K |
$304K |
$-38K |
$-337K |
| Sep 2027 |
$270K |
$251K |
$19K |
$-300K |
| Aug 2027 |
$274K |
$268K |
$5K |
$-320K |
| Jul 2027 |
$274K |
$289K |
$-15K |
$-326K |
| Jun 2027 |
$278K |
$283K |
$-6K |
$-312K |
| May 2027 |
$248K |
$308K |
$-59K |
$-307K |
| Apr 2027 |
$232K |
$270K |
$-38K |
$-248K |
| Mar 2027 |
$220K |
$263K |
$-43K |
$-211K |