Income Breakdown
| TV Revenue | $399K |
| TV Placement Bonus | $187K |
| Matchday Revenue | $0 |
| Sponsorship | $48K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $50K |
| Transfer Amortization | $6K |
| Debt Interest | $8K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $577K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$2.1M |
$2.2M |
$-110K |
$-1.9M |
| Jan 2028 |
$3.8M |
$2.0M |
$1.8M |
$-1.7M |
| Dec 2027 |
$2.1M |
$2.0M |
$154K |
$-3.3M |
| Nov 2027 |
$2.1M |
$2.0M |
$148K |
$-3.4M |
| Oct 2027 |
$2.1M |
$2.5M |
$-330K |
$-3.6M |
| Sep 2027 |
$2.1M |
$2.9M |
$-834K |
$-3.2M |
| Aug 2027 |
$2.1M |
$3.5M |
$-1.3M |
$-2.4M |
| Jul 2027 |
$2.4M |
$2.7M |
$-310K |
$-1.1M |
| Jun 2027 |
$2.1M |
$3.2M |
$-1.1M |
$-760K |
| May 2027 |
$2.1M |
$3.5M |
$-1.4M |
$324K |
| Apr 2027 |
$2.2M |
$2.6M |
$-429K |
$1.7M |
| Mar 2027 |
$2.0M |
$2.8M |
$-850K |
$2.2M |