Income Breakdown
| TV Revenue | $1.1M |
| TV Placement Bonus | $64K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $471K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $489K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $280K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$1.7M |
$3.8M |
$-2.0M |
$-33.5M |
| Dec 2027 |
$469K |
$2.2M |
$-1.7M |
$-31.4M |
| Nov 2027 |
$504K |
$2.1M |
$-1.6M |
$-29.7M |
| Oct 2027 |
$95K |
$3.7M |
$-3.6M |
$-28.1M |
| Sep 2027 |
$122K |
$2.2M |
$-2.0M |
$-24.5M |
| Aug 2027 |
$95K |
$2.3M |
$-2.2M |
$-22.4M |
| Jul 2027 |
$128K |
$2.1M |
$-1.9M |
$-20.2M |
| Jun 2027 |
$93K |
$2.0M |
$-1.9M |
$-18.3M |
| May 2027 |
$20K |
$2.0M |
$-2.0M |
$-16.4M |
| Apr 2027 |
$20K |
$1.8M |
$-1.8M |
$-14.4M |
| Mar 2027 |
$12K |
$1.8M |
$-1.8M |
$-12.6M |
| Feb 2027 |
$15K |
$1.5M |
$-1.5M |
$-10.8M |