Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.1M |
| Matchday Revenue | $0 |
| Sponsorship | $16K |
| Merchandising | $546K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $25K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $39K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $697K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Feb 2028 |
$3.7M |
$1.9M |
$1.8M |
$13.9M |
| Jan 2028 |
$8.4M |
$2.3M |
$6.1M |
$42.3M |
| Dec 2027 |
$3.7M |
$1.7M |
$2.0M |
$37.4M |
| Nov 2027 |
$3.7M |
$1.7M |
$2.0M |
$35.4M |
| Oct 2027 |
$3.9M |
$1.9M |
$2.0M |
$33.4M |
| Sep 2027 |
$7.1M |
$2.0M |
$5.1M |
$31.4M |
| Aug 2027 |
$4.1M |
$1.9M |
$2.2M |
$26.3M |
| Jul 2027 |
$5.3M |
$1.9M |
$3.4M |
$24.0M |
| Jun 2027 |
$4.4M |
$2.0M |
$2.4M |
$20.6M |
| May 2027 |
$3.6M |
$2.0M |
$1.6M |
$18.2M |
| Apr 2027 |
$3.3M |
$1.8M |
$1.5M |
$16.6M |
| Mar 2027 |
$3.2M |
$1.8M |
$1.4M |
$15.1M |