Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $292K |
| Matchday Revenue | $51K |
| Sponsorship | $50K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $24K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $51K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $935K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$5.3M |
$2.8M |
$2.5M |
$19.3M |
| Jan 2028 |
$5.3M |
$2.7M |
$2.6M |
$16.7M |
| Dec 2027 |
$5.4M |
$2.7M |
$2.7M |
$14.1M |
| Nov 2027 |
$5.7M |
$2.7M |
$3.0M |
$11.3M |
| Oct 2027 |
$6.2M |
$3.0M |
$3.1M |
$8.3M |
| Sep 2027 |
$5.3M |
$3.1M |
$2.2M |
$5.1M |
| Aug 2027 |
$2.0M |
$2.1M |
$-99K |
$2.8M |
| Jul 2027 |
$1.9M |
$1.8M |
$163K |
$2.9M |
| Jun 2027 |
$2.4M |
$1.8M |
$608K |
$3.5M |
| May 2027 |
$2.0M |
$2.9M |
$-958K |
$2.9M |
| Apr 2027 |
$2.0M |
$2.0M |
$58K |
$3.8M |
| Mar 2027 |
$2.0M |
$1.9M |
$80K |
$3.7M |