Income Breakdown
| TV Revenue | $191K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $128K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $610K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $205K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$319K |
$919K |
$-600K |
$-13.9M |
| Nov 2027 |
$341K |
$930K |
$-590K |
$-13.3M |
| Oct 2027 |
$97K |
$1.1M |
$-965K |
$-12.7M |
| Sep 2027 |
$97K |
$856K |
$-758K |
$-11.8M |
| Aug 2027 |
$97K |
$884K |
$-787K |
$-11.0M |
| Jul 2027 |
$97K |
$793K |
$-696K |
$-10.2M |
| Jun 2027 |
$174K |
$1.1M |
$-941K |
$-9.5M |
| May 2027 |
$139K |
$957K |
$-818K |
$-8.6M |
| Apr 2027 |
$65K |
$954K |
$-890K |
$-7.8M |
| Mar 2027 |
$59K |
$1.2M |
$-1.1M |
$-6.9M |
| Feb 2027 |
$73K |
$1.3M |
$-1.2M |
$-5.8M |
| Jan 2027 |
$50K |
$1.2M |
$-1.1M |
$-4.6M |