Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $96K |
| Matchday Revenue | $0 |
| Sponsorship | $4K |
| Merchandising | $164K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $1K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $475K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $536K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$3.4M |
$1.0M |
$2.3M |
$8.5M |
| Dec 2027 |
$3.2M |
$1.0M |
$2.1M |
$6.2M |
| Nov 2027 |
$3.1M |
$1.0M |
$2.1M |
$4.1M |
| Oct 2027 |
$3.3M |
$1.3M |
$1.9M |
$2.0M |
| Sep 2027 |
$3.2M |
$1.4M |
$1.8M |
$31K |
| Aug 2027 |
$3.0M |
$1.0M |
$2.0M |
$-1.8M |
| Jul 2027 |
$3.1M |
$1.2M |
$1.9M |
$-3.7M |
| Jun 2027 |
$2.9M |
$1.1M |
$1.9M |
$-5.6M |
| May 2027 |
$3.0M |
$1.2M |
$1.8M |
$-7.5M |
| Apr 2027 |
$3.2M |
$1.1M |
$2.1M |
$-9.3M |
| Mar 2027 |
$3.6M |
$1.2M |
$2.5M |
$-11.4M |
| Feb 2027 |
$3.6M |
$1.1M |
$2.5M |
$-13.8M |