Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $588K |
| Matchday Revenue | $0 |
| Sponsorship | $17K |
| Merchandising | $208K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $954K |
| Staff Wages | $57K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $462K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$1.9M |
$1.5M |
$430K |
$7.0M |
| Jan 2028 |
$1.9M |
$1.5M |
$429K |
$6.7M |
| Dec 2027 |
$2.5M |
$1.6M |
$983K |
$6.3M |
| Nov 2027 |
$1.9M |
$1.5M |
$383K |
$5.3M |
| Oct 2027 |
$2.2M |
$2.9M |
$-670K |
$4.9M |
| Sep 2027 |
$5.5M |
$2.1M |
$3.4M |
$5.6M |
| Aug 2027 |
$2.1M |
$1.9M |
$136K |
$2.2M |
| Jul 2027 |
$1.8M |
$2.2M |
$-335K |
$2.0M |
| Jun 2027 |
$2.0M |
$2.2M |
$-124K |
$2.4M |
| May 2027 |
$1.9M |
$2.7M |
$-839K |
$2.5M |
| Apr 2027 |
$1.8M |
$1.9M |
$-166K |
$3.3M |
| Mar 2027 |
$1.7M |
$1.6M |
$166K |
$3.5M |