Income Breakdown
| TV Revenue | $596K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $392K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$1.0M |
$500K |
$527K |
$-2.1M |
| Nov 2027 |
$971K |
$520K |
$451K |
$-2.6M |
| Oct 2027 |
$1.0M |
$604K |
$435K |
$-3.1M |
| Sep 2027 |
$350K |
$597K |
$-248K |
$-3.5M |
| Aug 2027 |
$344K |
$476K |
$-132K |
$-3.3M |
| Jul 2027 |
$347K |
$484K |
$-137K |
$-3.1M |
| Jun 2027 |
$425K |
$516K |
$-91K |
$-3.0M |
| May 2027 |
$379K |
$527K |
$-148K |
$-2.9M |
| Apr 2027 |
$135K |
$552K |
$-417K |
$-2.8M |
| Mar 2027 |
$136K |
$545K |
$-409K |
$-2.3M |
| Feb 2027 |
$132K |
$544K |
$-412K |
$-1.9M |
| Jan 2027 |
$129K |
$587K |
$-458K |
$-1.5M |