Income Breakdown
| TV Revenue | $416 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1K |
| Sponsorship | $4K |
| Merchandising | $171 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
Expense Breakdown
| Player Wages | $177K |
| Staff Wages | $17K |
| Transfer Amortization | $0 |
| Debt Interest | $51K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $76K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$50K |
$321K |
$-272K |
$-3.5M |
| Dec 2027 |
$52K |
$323K |
$-271K |
$-3.2M |
| Nov 2027 |
$61K |
$321K |
$-259K |
$-2.9M |
| Oct 2027 |
$35K |
$323K |
$-288K |
$-2.7M |
| Sep 2027 |
$30K |
$498K |
$-468K |
$-2.4M |
| Aug 2027 |
$19K |
$264K |
$-245K |
$-1.9M |
| Jul 2027 |
$8K |
$215K |
$-208K |
$-1.7M |
| Jun 2027 |
$5K |
$220K |
$-215K |
$-1.5M |
| May 2027 |
$5K |
$202K |
$-197K |
$-1.2M |
| Apr 2027 |
$6K |
$199K |
$-193K |
$-1.0M |
| Mar 2027 |
$30K |
$214K |
$-184K |
$-848K |
| Feb 2027 |
$11K |
$212K |
$-202K |
$-664K |