Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $150K |
| Matchday Revenue | $0 |
| Sponsorship | $265K |
| Merchandising | $3.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $20K |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $69K |
| Transfer Amortization | $145K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$9.2M |
$4.4M |
$4.8M |
$64.3M |
| Dec 2027 |
$7.5M |
$4.6M |
$2.9M |
$59.4M |
| Nov 2027 |
$7.7M |
$4.6M |
$3.2M |
$56.5M |
| Oct 2027 |
$8.4M |
$5.4M |
$3.0M |
$53.2M |
| Sep 2027 |
$8.4M |
$5.3M |
$3.1M |
$50.1M |
| Aug 2027 |
$13.9M |
$5.1M |
$8.8M |
$46.8M |
| Jul 2027 |
$7.9M |
$4.6M |
$3.3M |
$42.6M |
| Jun 2027 |
$8.9M |
$4.9M |
$4.0M |
$39.2M |
| May 2027 |
$8.6M |
$5.0M |
$3.6M |
$35.2M |
| Apr 2027 |
$8.4M |
$4.5M |
$3.9M |
$31.5M |
| Mar 2027 |
$9.7M |
$4.2M |
$5.4M |
$59.4M |
| Feb 2027 |
$9.8M |
$4.2M |
$5.5M |
$54.6M |