Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $29K |
| Sponsorship | $149K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $93K |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $82K |
| Transfer Amortization | $30K |
| Debt Interest | $170K |
| Loan Fees (Out) | $735K |
| Facility Maintenance | $209K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$320K |
$7.3M |
$-6.9M |
$-33.1M |
| Nov 2027 |
$364K |
$8.2M |
$-7.8M |
$-26.1M |
| Oct 2027 |
$390K |
$8.4M |
$-8.0M |
$-18.3M |
| Sep 2027 |
$2.6M |
$10.5M |
$-7.9M |
$-10.4M |
| Aug 2027 |
$521K |
$5.3M |
$-4.8M |
$-2.6M |
| Jul 2027 |
$438K |
$3.4M |
$-3.0M |
$3.3M |
| Jun 2027 |
$2.2M |
$3.3M |
$-1.1M |
$6.8M |
| May 2027 |
$201K |
$6.2M |
$-6.0M |
$7.8M |
| Apr 2027 |
$215K |
$3.4M |
$-3.2M |
$13.9M |
| Mar 2027 |
$2.6M |
$3.6M |
$-986K |
$17.1M |
| Feb 2027 |
$790K |
$5.7M |
$-4.9M |
$18.1M |
| Jan 2027 |
$367K |
$4.8M |
$-4.4M |
$23.0M |