Income Breakdown
| TV Revenue | $384K |
| TV Placement Bonus | $202K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $628K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $40K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $352K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$1.3M |
$1.4M |
$-183K |
$-8.9M |
| Jan 2028 |
$2.5M |
$1.5M |
$971K |
$-8.7M |
| Dec 2027 |
$1.2M |
$1.5M |
$-235K |
$-9.7M |
| Nov 2027 |
$1.2M |
$1.5M |
$-235K |
$-9.4M |
| Oct 2027 |
$1.2M |
$1.6M |
$-389K |
$-9.2M |
| Sep 2027 |
$1.2M |
$2.1M |
$-899K |
$-8.8M |
| Aug 2027 |
$1.2M |
$2.8M |
$-1.5M |
$-7.9M |
| Jul 2027 |
$1.2M |
$2.2M |
$-933K |
$-6.4M |
| Jun 2027 |
$1.4M |
$2.1M |
$-624K |
$-5.5M |
| May 2027 |
$1.2M |
$4.0M |
$-2.7M |
$-4.8M |
| Apr 2027 |
$1.3M |
$1.8M |
$-489K |
$-2.1M |
| Mar 2027 |
$1.2M |
$2.1M |
$-897K |
$-1.6M |