Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $1K |
| Merchandising | $94K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $431K |
| Staff Wages | $18K |
| Transfer Amortization | $916 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $312K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$1.3M |
$763K |
$509K |
$7.1M |
| Dec 2027 |
$1.3M |
$992K |
$352K |
$6.6M |
| Nov 2027 |
$1.2M |
$754K |
$480K |
$6.2M |
| Oct 2027 |
$1.2M |
$847K |
$402K |
$5.7M |
| Sep 2027 |
$1.2M |
$767K |
$479K |
$5.3M |
| Aug 2027 |
$1.3M |
$1.1M |
$196K |
$4.8M |
| Jul 2027 |
$1.3M |
$860K |
$419K |
$4.7M |
| Jun 2027 |
$1.3M |
$884K |
$457K |
$4.2M |
| May 2027 |
$1.3M |
$1.0M |
$276K |
$3.8M |
| Apr 2027 |
$1.5M |
$936K |
$540K |
$3.5M |
| Mar 2027 |
$1.5M |
$770K |
$721K |
$7.0M |
| Feb 2027 |
$1.5M |
$699K |
$808K |
$6.3M |