Income Breakdown
| TV Revenue | $536K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $577K |
| Staff Wages | $48K |
| Transfer Amortization | $0 |
| Debt Interest | $65K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$962K |
$765K |
$197K |
$-6.7M |
| Nov 2027 |
$317K |
$828K |
$-511K |
$-6.9M |
| Oct 2027 |
$321K |
$815K |
$-495K |
$-6.3M |
| Sep 2027 |
$347K |
$664K |
$-317K |
$-5.8M |
| Aug 2027 |
$344K |
$743K |
$-399K |
$-5.5M |
| Jul 2027 |
$347K |
$766K |
$-419K |
$-5.1M |
| Jun 2027 |
$379K |
$1.0M |
$-648K |
$-4.7M |
| May 2027 |
$105K |
$845K |
$-740K |
$-4.1M |
| Apr 2027 |
$112K |
$723K |
$-611K |
$-3.3M |
| Mar 2027 |
$37K |
$705K |
$-668K |
$-2.7M |
| Feb 2027 |
$25K |
$743K |
$-718K |
$-2.0M |
| Jan 2027 |
$21K |
$751K |
$-730K |
$-1.3M |