Income Breakdown
| TV Revenue | $1.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $101K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $980K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $240K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$1.4M |
$2.4M |
$-966K |
$-16.2M |
| Nov 2027 |
$1.7M |
$2.2M |
$-531K |
$-15.3M |
| Oct 2027 |
$1.6M |
$2.6M |
$-1.1M |
$-14.7M |
| Sep 2027 |
$633K |
$2.1M |
$-1.4M |
$-13.7M |
| Aug 2027 |
$583K |
$2.2M |
$-1.6M |
$-12.2M |
| Jul 2027 |
$632K |
$2.0M |
$-1.4M |
$-10.6M |
| Jun 2027 |
$268K |
$1.8M |
$-1.5M |
$-9.2M |
| May 2027 |
$199K |
$2.1M |
$-1.9M |
$-7.7M |
| Apr 2027 |
$199K |
$1.3M |
$-1.1M |
$-5.8M |
| Mar 2027 |
$256K |
$1.4M |
$-1.1M |
$-4.7M |
| Feb 2027 |
$196K |
$1.3M |
$-1.1M |
$-3.6M |
| Jan 2027 |
$192K |
$1.4M |
$-1.2M |
$-2.5M |