Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $12K |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $709K |
| Staff Wages | $11K |
| Transfer Amortization | $0 |
| Debt Interest | $222K |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $126K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$38K |
$1.1M |
$-1.1M |
$-15.2M |
| Nov 2027 |
$57K |
$1.2M |
$-1.1M |
$-14.1M |
| Oct 2027 |
$64K |
$1.4M |
$-1.3M |
$-13.0M |
| Sep 2027 |
$50K |
$1.5M |
$-1.5M |
$-11.7M |
| Aug 2027 |
$6K |
$1.1M |
$-1.1M |
$-10.2M |
| Jul 2027 |
$37K |
$887K |
$-850K |
$-9.1M |
| Jun 2027 |
$5K |
$859K |
$-853K |
$-8.2M |
| May 2027 |
$5K |
$850K |
$-845K |
$-7.4M |
| Apr 2027 |
$5K |
$835K |
$-830K |
$-6.5M |
| Mar 2027 |
$38K |
$1.2M |
$-1.2M |
$-5.7M |
| Feb 2027 |
$5K |
$605K |
$-599K |
$-4.5M |
| Jan 2027 |
$5K |
$783K |
$-778K |
$-3.9M |