Income Breakdown
| TV Revenue | $3.1M |
| TV Placement Bonus | $250K |
| Matchday Revenue | $7K |
| Sponsorship | $58K |
| Merchandising | $536K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $47K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $711K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$4.0M |
$2.3M |
$1.7M |
$18.0M |
| Dec 2027 |
$4.0M |
$2.6M |
$1.5M |
$16.3M |
| Nov 2027 |
$4.0M |
$2.4M |
$1.6M |
$14.8M |
| Oct 2027 |
$4.2M |
$2.8M |
$1.4M |
$13.1M |
| Sep 2027 |
$5.0M |
$4.1M |
$938K |
$11.8M |
| Aug 2027 |
$4.2M |
$2.2M |
$2.0M |
$11.1M |
| Jul 2027 |
$4.2M |
$2.0M |
$2.2M |
$23.2M |
| Jun 2027 |
$5.5M |
$2.5M |
$3.0M |
$21.0M |
| May 2027 |
$4.3M |
$3.1M |
$1.3M |
$18.0M |
| Apr 2027 |
$4.4M |
$2.1M |
$2.3M |
$16.7M |
| Mar 2027 |
$4.4M |
$2.2M |
$2.2M |
$14.4M |
| Feb 2027 |
$4.5M |
$2.7M |
$1.8M |
$12.2M |