Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $325K |
| Matchday Revenue | $0 |
| Sponsorship | $7K |
| Merchandising | $71K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $197K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $810K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $237K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$1.8M |
$1.1M |
$773K |
$2.8M |
| Dec 2027 |
$1.2M |
$1.1M |
$59K |
$2.0M |
| Nov 2027 |
$1.2M |
$1.1M |
$93K |
$2.0M |
| Oct 2027 |
$1.2M |
$1.5M |
$-255K |
$1.9M |
| Sep 2027 |
$1.2M |
$1.2M |
$20K |
$2.1M |
| Aug 2027 |
$2.2M |
$1.9M |
$227K |
$2.1M |
| Jul 2027 |
$1.2M |
$1.4M |
$-192K |
$1.9M |
| Jun 2027 |
$1.3M |
$1.4M |
$-162K |
$2.1M |
| May 2027 |
$1.3M |
$1.5M |
$-253K |
$2.2M |
| Apr 2027 |
$1.2M |
$1.4M |
$-108K |
$2.5M |
| Mar 2027 |
$1.1M |
$2.0M |
$-863K |
$2.6M |
| Feb 2027 |
$1.4M |
$1.2M |
$218K |
$3.4M |