Income Breakdown
| TV Revenue | $234K |
| TV Placement Bonus | $35K |
| Matchday Revenue | $32K |
| Sponsorship | $102K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $53K |
| Transfer Amortization | $8K |
| Debt Interest | $6K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $587K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$2.9M |
$2.5M |
$337K |
$-1.6M |
| Dec 2027 |
$3.0M |
$2.6M |
$393K |
$-2.0M |
| Nov 2027 |
$3.0M |
$2.4M |
$599K |
$-2.4M |
| Oct 2027 |
$3.1M |
$4.1M |
$-972K |
$-3.0M |
| Sep 2027 |
$3.1M |
$3.3M |
$-156K |
$-2.0M |
| Aug 2027 |
$4.1M |
$2.1M |
$2.0M |
$4.7M |
| Jul 2027 |
$3.1M |
$2.1M |
$1.0M |
$2.8M |
| Jun 2027 |
$3.5M |
$2.4M |
$1.1M |
$1.8M |
| May 2027 |
$3.2M |
$3.6M |
$-418K |
$675K |
| Apr 2027 |
$3.1M |
$2.4M |
$774K |
$1.1M |
| Mar 2027 |
$3.2M |
$2.8M |
$433K |
$308K |
| Feb 2027 |
$3.2M |
$2.9M |
$303K |
$-131K |