Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $4K |
| Matchday Revenue | $7K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $482K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $158K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Jan 2028 |
$36K |
$1.3M |
$-1.3M |
$-11.3M |
| Dec 2027 |
$50K |
$814K |
$-765K |
$-10.1M |
| Nov 2027 |
$40K |
$1.0M |
$-964K |
$-9.3M |
| Oct 2027 |
$34K |
$1.2M |
$-1.1M |
$-8.3M |
| Sep 2027 |
$35K |
$882K |
$-846K |
$-7.2M |
| Aug 2027 |
$43K |
$776K |
$-733K |
$-6.3M |
| Jul 2027 |
$31K |
$544K |
$-513K |
$-5.6M |
| Jun 2027 |
$5K |
$549K |
$-543K |
$-5.1M |
| May 2027 |
$5K |
$649K |
$-644K |
$-4.6M |
| Apr 2027 |
$5K |
$501K |
$-496K |
$-3.9M |
| Mar 2027 |
$5K |
$503K |
$-497K |
$-3.4M |
| Feb 2027 |
$5K |
$481K |
$-475K |
$-2.9M |