Income Breakdown
| TV Revenue | $526K |
| TV Placement Bonus | $155K |
| Matchday Revenue | $0 |
| Sponsorship | $610 |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $417K |
| Staff Wages | $24K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $243K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$805K |
$686K |
$119K |
$748K |
| Jan 2028 |
$746K |
$688K |
$57K |
$627K |
| Dec 2027 |
$800K |
$947K |
$-147K |
$569K |
| Nov 2027 |
$717K |
$726K |
$-9K |
$714K |
| Oct 2027 |
$754K |
$912K |
$-157K |
$722K |
| Sep 2027 |
$756K |
$1.0M |
$-261K |
$878K |
| Aug 2027 |
$773K |
$742K |
$31K |
$1.1M |
| Jul 2027 |
$830K |
$724K |
$106K |
$1.1M |
| Jun 2027 |
$922K |
$794K |
$128K |
$1.1M |
| May 2027 |
$872K |
$1.3M |
$-408K |
$936K |
| Apr 2027 |
$788K |
$708K |
$81K |
$1.3M |
| Mar 2027 |
$695K |
$669K |
$27K |
$1.3M |