Income Breakdown
| TV Revenue | $3.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $58K |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $62K |
| Transfer Amortization | $4K |
| Debt Interest | $291K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$3.1M |
$4.8M |
$-1.7M |
$-30.2M |
| Nov 2027 |
$3.1M |
$4.6M |
$-1.5M |
$-28.5M |
| Oct 2027 |
$3.0M |
$5.1M |
$-2.0M |
$-27.1M |
| Sep 2027 |
$2.8M |
$5.2M |
$-2.4M |
$-25.0M |
| Aug 2027 |
$2.7M |
$3.6M |
$-833K |
$-22.6M |
| Jul 2027 |
$2.7M |
$3.6M |
$-847K |
$-21.8M |
| Jun 2027 |
$4.7M |
$3.8M |
$907K |
$-20.9M |
| May 2027 |
$2.8M |
$4.7M |
$-1.9M |
$-21.8M |
| Apr 2027 |
$2.8M |
$3.8M |
$-995K |
$-19.9M |
| Mar 2027 |
$2.5M |
$4.2M |
$-1.7M |
$-18.9M |
| Feb 2027 |
$1.1M |
$3.9M |
$-2.8M |
$-17.2M |
| Jan 2027 |
$1.1M |
$4.5M |
$-3.3M |
$-14.4M |