Income Breakdown
| TV Revenue | $1.2M |
| TV Placement Bonus | $544K |
| Matchday Revenue | $0 |
| Sponsorship | $19K |
| Merchandising | $203K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $815K |
| Staff Wages | $38K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $434K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$2.1M |
$1.3M |
$811K |
$19.1M |
| Dec 2027 |
$2.5M |
$1.3M |
$1.3M |
$18.3M |
| Nov 2027 |
$2.0M |
$1.2M |
$806K |
$17.0M |
| Oct 2027 |
$2.1M |
$1.5M |
$610K |
$16.2M |
| Sep 2027 |
$2.1M |
$1.6M |
$514K |
$15.6M |
| Aug 2027 |
$1.9M |
$1.4M |
$519K |
$15.1M |
| Jul 2027 |
$1.9M |
$1.5M |
$415K |
$14.6M |
| Jun 2027 |
$1.9M |
$1.3M |
$624K |
$14.2M |
| May 2027 |
$2.0M |
$1.3M |
$685K |
$13.5M |
| Apr 2027 |
$2.1M |
$1.3M |
$821K |
$12.8M |
| Mar 2027 |
$2.2M |
$1.1M |
$1.1M |
$12.0M |
| Feb 2027 |
$2.2M |
$1.0M |
$1.2M |
$10.9M |