Income Breakdown
| TV Revenue | $292K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $26K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $485K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $129K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$322K |
$3.3M |
$-3.0M |
$-34.2M |
| Dec 2027 |
$62K |
$1.7M |
$-1.6M |
$-31.2M |
| Nov 2027 |
$76K |
$1.6M |
$-1.5M |
$-29.6M |
| Oct 2027 |
$80K |
$2.7M |
$-2.6M |
$-28.0M |
| Sep 2027 |
$74K |
$2.1M |
$-2.0M |
$-25.4M |
| Aug 2027 |
$20K |
$2.0M |
$-1.9M |
$-23.4M |
| Jul 2027 |
$20K |
$1.8M |
$-1.8M |
$-21.5M |
| Jun 2027 |
$24K |
$1.8M |
$-1.7M |
$-19.7M |
| May 2027 |
$24K |
$1.9M |
$-1.8M |
$-17.9M |
| Apr 2027 |
$25K |
$1.9M |
$-1.9M |
$-16.1M |
| Mar 2027 |
$10K |
$2.0M |
$-2.0M |
$-14.2M |
| Feb 2027 |
$12K |
$1.7M |
$-1.7M |
$-12.2M |