Income Breakdown
| TV Revenue | $40K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $15K |
| Sponsorship | $154K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $38K |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $60K |
| Transfer Amortization | $147K |
| Debt Interest | $5K |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $187K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$250K |
$3.5M |
$-3.3M |
$-1.3M |
| Nov 2027 |
$256K |
$2.9M |
$-2.6M |
$1.8M |
| Oct 2027 |
$253K |
$2.8M |
$-2.6M |
$4.3M |
| Sep 2027 |
$231K |
$3.9M |
$-3.7M |
$6.8M |
| Aug 2027 |
$197K |
$2.5M |
$-2.3M |
$10.4M |
| Jul 2027 |
$327K |
$2.2M |
$-1.9M |
$12.7M |
| Jun 2027 |
$959K |
$3.5M |
$-2.5M |
$14.4M |
| May 2027 |
$196K |
$2.9M |
$-2.8M |
$16.8M |
| Apr 2027 |
$202K |
$3.9M |
$-3.7M |
$19.4M |
| Mar 2027 |
$312K |
$2.7M |
$-2.4M |
$23.0M |
| Feb 2027 |
$524K |
$3.8M |
$-3.3M |
$25.2M |
| Jan 2027 |
$343K |
$2.4M |
$-2.1M |
$28.4M |