Income Breakdown
| TV Revenue | $7.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $55K |
| Sponsorship | $0 |
| Merchandising | $189K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $30K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $50K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$8.0M |
$3.2M |
$4.8M |
$-6.2M |
| Dec 2027 |
$5.4M |
$2.9M |
$2.4M |
$-11.1M |
| Nov 2027 |
$2.1M |
$2.1M |
$15K |
$-13.5M |
| Oct 2027 |
$2.1M |
$3.0M |
$-945K |
$-13.5M |
| Sep 2027 |
$2.1M |
$2.0M |
$80K |
$-12.5M |
| Aug 2027 |
$2.1M |
$2.0M |
$38K |
$-12.6M |
| Jul 2027 |
$675K |
$1.6M |
$-923K |
$-12.7M |
| Jun 2027 |
$685K |
$1.6M |
$-947K |
$-11.7M |
| May 2027 |
$134K |
$1.7M |
$-1.6M |
$-10.8M |
| Apr 2027 |
$128K |
$1.4M |
$-1.3M |
$-9.2M |
| Mar 2027 |
$25K |
$1.3M |
$-1.3M |
$-7.9M |
| Feb 2027 |
$18K |
$1.3M |
$-1.3M |
$-6.6M |