Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $18K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $173K |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $18K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $19K |
| Facility Maintenance | $104K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$253K |
$1.3M |
$-999K |
$23.0M |
| Nov 2027 |
$85K |
$967K |
$-882K |
$24.9M |
| Oct 2027 |
$164K |
$1.1M |
$-963K |
$26.8M |
| Sep 2027 |
$105K |
$1.6M |
$-1.5M |
$29.0M |
| Aug 2027 |
$229K |
$1.4M |
$-1.1M |
$31.7M |
| Jul 2027 |
$8K |
$1.6M |
$-1.5M |
$34.3M |
| Jun 2027 |
$65K |
$915K |
$-850K |
$35.8M |
| May 2027 |
$8K |
$1.8M |
$-1.8M |
$36.7M |
| Apr 2027 |
$45K |
$976K |
$-930K |
$38.5M |
| Mar 2027 |
$128K |
$1.0M |
$-901K |
$39.4M |
| Feb 2027 |
$118K |
$1.2M |
$-1.1M |
$40.3M |
| Jan 2027 |
$304K |
$1.0M |
$-722K |
$41.4M |