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 | $870K |
| Staff Wages | $39K |
| Transfer Amortization | $5K |
| Debt Interest | $27K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$962K |
$1.1M |
$-141K |
$-4.8M |
| Nov 2027 |
$958K |
$946K |
$12K |
$-4.6M |
| Oct 2027 |
$1.1M |
$1.4M |
$-314K |
$-4.6M |
| Sep 2027 |
$974K |
$945K |
$30K |
$-4.3M |
| Aug 2027 |
$966K |
$892K |
$74K |
$-4.4M |
| Jul 2027 |
$973K |
$887K |
$86K |
$-4.4M |
| Jun 2027 |
$492K |
$992K |
$-500K |
$-4.5M |
| May 2027 |
$392K |
$962K |
$-570K |
$-4.0M |
| Apr 2027 |
$363K |
$962K |
$-599K |
$-3.5M |
| Mar 2027 |
$131K |
$973K |
$-842K |
$-2.9M |
| Feb 2027 |
$151K |
$953K |
$-802K |
$-2.0M |
| Jan 2027 |
$131K |
$1.0M |
$-871K |
$-1.2M |