Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $16K |
| Sponsorship | $32K |
| Merchandising | $307K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $12K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $910K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $443K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$2.3M |
$1.4M |
$931K |
$18.6M |
| Jan 2028 |
$2.4M |
$1.4M |
$1.0M |
$17.6M |
| Dec 2027 |
$2.3M |
$1.4M |
$958K |
$16.6M |
| Nov 2027 |
$2.4M |
$1.4M |
$1.0M |
$15.6M |
| Oct 2027 |
$2.5M |
$2.3M |
$208K |
$14.6M |
| Sep 2027 |
$2.3M |
$2.3M |
$7K |
$14.4M |
| Aug 2027 |
$2.3M |
$1.3M |
$1.0M |
$14.4M |
| Jul 2027 |
$2.3M |
$1.1M |
$1.2M |
$13.4M |
| Jun 2027 |
$2.8M |
$1.1M |
$1.7M |
$12.2M |
| May 2027 |
$2.3M |
$1.3M |
$994K |
$10.5M |
| Apr 2027 |
$2.3M |
$1.2M |
$1.1M |
$9.5M |
| Mar 2027 |
$2.3M |
$1.4M |
$866K |
$8.4M |