Income Breakdown
| TV Revenue | $18K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $464K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $138K |
| Loan Fees (Out) | $4K |
| Facility Maintenance | $124K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$25K |
$745K |
$-719K |
$-9.4M |
| Nov 2027 |
$45K |
$775K |
$-730K |
$-8.7M |
| Oct 2027 |
$68K |
$907K |
$-839K |
$-8.0M |
| Sep 2027 |
$21K |
$823K |
$-802K |
$-7.1M |
| Aug 2027 |
$19K |
$708K |
$-689K |
$-6.3M |
| Jul 2027 |
$58K |
$794K |
$-736K |
$-5.6M |
| Jun 2027 |
$5K |
$601K |
$-596K |
$-4.9M |
| May 2027 |
$5K |
$595K |
$-590K |
$-4.3M |
| Apr 2027 |
$5K |
$478K |
$-473K |
$-3.7M |
| Mar 2027 |
$8K |
$471K |
$-462K |
$-3.2M |
| Feb 2027 |
$5K |
$447K |
$-442K |
$-2.8M |
| Jan 2027 |
$5K |
$621K |
$-616K |
$-2.3M |