Income Breakdown
| TV Revenue | $608K |
| TV Placement Bonus | $84K |
| Matchday Revenue | $0 |
| Sponsorship | $76K |
| Merchandising | $929K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $14K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $52K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $418K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$1.9M |
$1.9M |
$-27K |
$6.6M |
| Jan 2028 |
$6.5M |
$2.0M |
$4.5M |
$7.2M |
| Dec 2027 |
$1.7M |
$1.9M |
$-126K |
$2.7M |
| Nov 2027 |
$1.7M |
$1.8M |
$-23K |
$2.8M |
| Oct 2027 |
$1.7M |
$2.4M |
$-695K |
$2.8M |
| Sep 2027 |
$1.8M |
$2.2M |
$-307K |
$3.5M |
| Aug 2027 |
$1.8M |
$2.5M |
$-718K |
$3.8M |
| Jul 2027 |
$1.8M |
$2.2M |
$-427K |
$4.5M |
| Jun 2027 |
$1.9M |
$2.1M |
$-133K |
$5.0M |
| May 2027 |
$2.0M |
$1.9M |
$105K |
$5.2M |
| Apr 2027 |
$2.1M |
$1.9M |
$124K |
$5.1M |
| Mar 2027 |
$2.0M |
$2.0M |
$-69K |
$4.9M |