Income Breakdown
| TV Revenue | $272K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $15K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $12K |
| Transfer Amortization | $0 |
| Debt Interest | $450K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $128K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$290K |
$3.3M |
$-3.0M |
$-31.9M |
| Dec 2027 |
$55K |
$1.6M |
$-1.5M |
$-28.9M |
| Nov 2027 |
$69K |
$1.8M |
$-1.7M |
$-27.4M |
| Oct 2027 |
$71K |
$3.8M |
$-3.7M |
$-25.7M |
| Sep 2027 |
$80K |
$1.8M |
$-1.7M |
$-22.0M |
| Aug 2027 |
$73K |
$1.6M |
$-1.5M |
$-20.3M |
| Jul 2027 |
$72K |
$1.5M |
$-1.5M |
$-18.8M |
| Jun 2027 |
$80K |
$1.6M |
$-1.5M |
$-17.3M |
| May 2027 |
$21K |
$1.6M |
$-1.5M |
$-15.8M |
| Apr 2027 |
$24K |
$1.4M |
$-1.3M |
$-14.3M |
| Mar 2027 |
$15K |
$1.5M |
$-1.5M |
$-12.9M |
| Feb 2027 |
$12K |
$1.4M |
$-1.4M |
$-11.4M |