Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $7K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $69K |
Expense Breakdown
| Player Wages | $909K |
| Staff Wages | $18K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $92K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$84K |
$1.0M |
$-945K |
$6.5M |
| Nov 2027 |
$82K |
$909K |
$-827K |
$7.6M |
| Oct 2027 |
$165K |
$855K |
$-689K |
$8.5M |
| Sep 2027 |
$59K |
$645K |
$-587K |
$9.4M |
| Aug 2027 |
$51K |
$763K |
$-712K |
$10.3M |
| Jul 2027 |
$39K |
$455K |
$-416K |
$11.3M |
| Jun 2027 |
$27K |
$612K |
$-585K |
$11.7M |
| May 2027 |
$7K |
$782K |
$-775K |
$12.2M |
| Apr 2027 |
$55K |
$668K |
$-613K |
$13.0M |
| Mar 2027 |
$179K |
$800K |
$-622K |
$13.6M |
| Feb 2027 |
$188K |
$1.8M |
$-1.6M |
$14.3M |
| Jan 2027 |
$228K |
$758K |
$-530K |
$15.9M |