Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $392K |
| Matchday Revenue | $91K |
| Sponsorship | $23K |
| Merchandising | $338K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $19K |
| Transfer Amortization | $5K |
| Debt Interest | $0 |
| Loan Fees (Out) | $32K |
| Facility Maintenance | $546K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$3.2M |
$1.8M |
$1.5M |
$35.6M |
| Jan 2028 |
$4.1M |
$1.7M |
$2.5M |
$34.1M |
| Dec 2027 |
$3.7M |
$1.7M |
$2.0M |
$31.7M |
| Nov 2027 |
$4.6M |
$1.8M |
$2.8M |
$29.6M |
| Oct 2027 |
$3.1M |
$1.6M |
$1.5M |
$26.8M |
| Sep 2027 |
$3.5M |
$1.3M |
$2.3M |
$29.3M |
| Aug 2027 |
$3.5M |
$1.2M |
$2.3M |
$27.0M |
| Jul 2027 |
$5.3M |
$1.2M |
$4.1M |
$25.0M |
| Jun 2027 |
$3.4M |
$1.1M |
$2.2M |
$20.9M |
| May 2027 |
$3.5M |
$2.3M |
$1.2M |
$18.7M |
| Apr 2027 |
$4.3M |
$1.6M |
$2.7M |
$17.5M |
| Mar 2027 |
$4.0M |
$1.7M |
$2.3M |
$14.7M |