Income Breakdown
| TV Revenue | $146K |
| TV Placement Bonus | $68K |
| Matchday Revenue | $0 |
| Sponsorship | $20K |
| Merchandising | $144K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $649K |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $715K |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $307K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$1.0M |
$1.0M |
$-21K |
$4.5M |
| Jan 2028 |
$1.3M |
$806K |
$499K |
$4.6M |
| Dec 2027 |
$1.3M |
$807K |
$534K |
$4.1M |
| Nov 2027 |
$1.3M |
$805K |
$471K |
$3.5M |
| Oct 2027 |
$1.3M |
$1.3M |
$29K |
$3.0M |
| Sep 2027 |
$1.4M |
$1.2M |
$165K |
$3.0M |
| Aug 2027 |
$1.3M |
$1.1M |
$246K |
$2.9M |
| Jul 2027 |
$1.3M |
$1.0M |
$290K |
$2.6M |
| Jun 2027 |
$1.3M |
$1.1M |
$258K |
$2.3M |
| May 2027 |
$1.3M |
$1.0M |
$317K |
$2.1M |
| Apr 2027 |
$1.3M |
$1.1M |
$217K |
$1.7M |
| Mar 2027 |
$2.4M |
$945K |
$1.4M |
$7.4M |