Income Breakdown
| TV Revenue | $961K |
| TV Placement Bonus | $96K |
| Matchday Revenue | $32K |
| Sponsorship | $0 |
| Merchandising | $20K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $256K |
| Loan Fees (Out) | $12K |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$1.2M |
$2.6M |
$-1.4M |
$-17.8M |
| Nov 2027 |
$884K |
$2.2M |
$-1.3M |
$-16.4M |
| Oct 2027 |
$895K |
$2.2M |
$-1.3M |
$-15.1M |
| Sep 2027 |
$883K |
$2.5M |
$-1.6M |
$-13.9M |
| Aug 2027 |
$895K |
$2.0M |
$-1.1M |
$-12.3M |
| Jul 2027 |
$894K |
$2.4M |
$-1.5M |
$-11.2M |
| Jun 2027 |
$2.1M |
$1.8M |
$227K |
$-9.7M |
| May 2027 |
$905K |
$2.4M |
$-1.5M |
$-9.9M |
| Apr 2027 |
$285K |
$1.8M |
$-1.5M |
$-8.4M |
| Mar 2027 |
$340K |
$2.0M |
$-1.6M |
$-6.9M |
| Feb 2027 |
$78K |
$1.9M |
$-1.9M |
$-5.3M |
| Jan 2027 |
$83K |
$2.0M |
$-1.9M |
$-3.5M |