Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $389K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $39K |
| Transfer Amortization | $0 |
| Debt Interest | $5K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$2.9M |
$2.8M |
$94K |
$-954K |
| Dec 2027 |
$2.8M |
$3.1M |
$-274K |
$-1.0M |
| Nov 2027 |
$2.9M |
$2.6M |
$249K |
$-774K |
| Oct 2027 |
$3.9M |
$3.6M |
$396K |
$-1.0M |
| Sep 2027 |
$18.6M |
$3.3M |
$15.3M |
$-1.4M |
| Aug 2027 |
$1.2M |
$2.6M |
$-1.4M |
$-16.7M |
| Jul 2027 |
$354K |
$2.2M |
$-1.8M |
$-15.3M |
| Jun 2027 |
$186K |
$2.1M |
$-2.0M |
$-13.5M |
| May 2027 |
$321K |
$1.7M |
$-1.4M |
$-11.5M |
| Apr 2027 |
$326K |
$1.7M |
$-1.3M |
$-10.2M |
| Mar 2027 |
$331K |
$1.7M |
$-1.3M |
$-8.8M |
| Feb 2027 |
$329K |
$1.6M |
$-1.3M |
$-7.5M |