Income Breakdown
| TV Revenue | $593K |
| TV Placement Bonus | $59K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $761K |
| Staff Wages | $50K |
| Transfer Amortization | $3K |
| Debt Interest | $13K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$1.1M |
$1.1M |
$64K |
$-2.3M |
| Dec 2027 |
$1.1M |
$946K |
$195K |
$-2.4M |
| Nov 2027 |
$1.0M |
$984K |
$33K |
$-2.6M |
| Oct 2027 |
$1.1M |
$1.4M |
$-258K |
$-2.6M |
| Sep 2027 |
$1.2M |
$923K |
$234K |
$-2.4M |
| Aug 2027 |
$1.1M |
$1.1M |
$-1K |
$-2.6M |
| Jul 2027 |
$1.2M |
$931K |
$225K |
$-2.6M |
| Jun 2027 |
$1.4M |
$994K |
$396K |
$-2.9M |
| May 2027 |
$1.2M |
$1.0M |
$182K |
$-3.3M |
| Apr 2027 |
$453K |
$1.0M |
$-570K |
$-3.4M |
| Mar 2027 |
$425K |
$1.0M |
$-621K |
$-2.9M |
| Feb 2027 |
$155K |
$1.1M |
$-957K |
$-2.3M |