Income Breakdown
| TV Revenue | $610K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $275K |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $561K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $130K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$889K |
$4.2M |
$-3.3M |
$-39.2M |
| Dec 2027 |
$68K |
$2.3M |
$-2.3M |
$-35.9M |
| Nov 2027 |
$74K |
$2.2M |
$-2.1M |
$-33.6M |
| Oct 2027 |
$95K |
$3.7M |
$-3.6M |
$-31.5M |
| Sep 2027 |
$80K |
$2.4M |
$-2.3M |
$-27.9M |
| Aug 2027 |
$78K |
$2.4M |
$-2.3M |
$-25.6M |
| Jul 2027 |
$27K |
$2.2M |
$-2.2M |
$-23.3M |
| Jun 2027 |
$26K |
$2.1M |
$-2.1M |
$-21.2M |
| May 2027 |
$23K |
$2.0M |
$-2.0M |
$-19.1M |
| Apr 2027 |
$25K |
$1.9M |
$-1.9M |
$-17.1M |
| Mar 2027 |
$13K |
$2.1M |
$-2.1M |
$-15.1M |
| Feb 2027 |
$12K |
$1.8M |
$-1.8M |
$-13.0M |