Income Breakdown
| TV Revenue | $470K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $163K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $418K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$636K |
$3.1M |
$-2.5M |
$-29.2M |
| Dec 2027 |
$68K |
$1.7M |
$-1.7M |
$-26.8M |
| Nov 2027 |
$80K |
$1.7M |
$-1.6M |
$-25.1M |
| Oct 2027 |
$84K |
$3.3M |
$-3.2M |
$-23.5M |
| Sep 2027 |
$104K |
$1.9M |
$-1.8M |
$-20.3M |
| Aug 2027 |
$95K |
$1.8M |
$-1.7M |
$-18.5M |
| Jul 2027 |
$99K |
$1.6M |
$-1.5M |
$-16.8M |
| Jun 2027 |
$30K |
$1.7M |
$-1.7M |
$-15.3M |
| May 2027 |
$41K |
$1.7M |
$-1.6M |
$-13.6M |
| Apr 2027 |
$35K |
$1.5M |
$-1.5M |
$-12.0M |
| Mar 2027 |
$20K |
$1.5M |
$-1.5M |
$-10.4M |
| Feb 2027 |
$12K |
$1.3M |
$-1.3M |
$-9.0M |