Income Breakdown
| TV Revenue | $3.2M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $43K |
| Merchandising | $898K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $185K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $56K |
| Transfer Amortization | $46K |
| Debt Interest | $0 |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $988K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$9.8M |
$3.2M |
$6.6M |
$27.1M |
| Jan 2028 |
$5.4M |
$3.0M |
$2.3M |
$20.5M |
| Dec 2027 |
$5.3M |
$4.0M |
$1.3M |
$18.2M |
| Nov 2027 |
$5.2M |
$3.5M |
$1.7M |
$16.8M |
| Oct 2027 |
$5.2M |
$3.8M |
$1.3M |
$15.1M |
| Sep 2027 |
$5.4M |
$3.3M |
$2.2M |
$13.7M |
| Aug 2027 |
$4.5M |
$3.0M |
$1.5M |
$11.5M |
| Jul 2027 |
$5.2M |
$3.5M |
$1.7M |
$28.2M |
| Jun 2027 |
$6.5M |
$2.6M |
$3.9M |
$26.5M |
| May 2027 |
$4.5M |
$3.2M |
$1.3M |
$24.8M |
| Apr 2027 |
$7.9M |
$3.2M |
$4.7M |
$23.5M |
| Mar 2027 |
$4.5M |
$3.0M |
$1.6M |
$18.8M |