Income Breakdown
| TV Revenue | $8K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $2K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $3K |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $25K |
| Transfer Amortization | $0 |
| Debt Interest | $245K |
| Loan Fees (Out) | $7K |
| Facility Maintenance | $52K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$16K |
$2.9M |
$-2.9M |
$-25.6M |
| Nov 2027 |
$19K |
$3.9M |
$-3.9M |
$-22.7M |
| Oct 2027 |
$197K |
$2.7M |
$-2.5M |
$-18.8M |
| Sep 2027 |
$15K |
$3.4M |
$-3.4M |
$-16.4M |
| Aug 2027 |
$1.4M |
$1.6M |
$-152K |
$-12.9M |
| Jul 2027 |
$7.4M |
$2.1M |
$5.3M |
$-12.8M |
| Jun 2027 |
$119K |
$1.9M |
$-1.8M |
$-18.0M |
| May 2027 |
$9K |
$2.0M |
$-2.0M |
$-16.3M |
| Apr 2027 |
$19K |
$3.0M |
$-3.0M |
$-14.3M |
| Mar 2027 |
$822K |
$2.6M |
$-1.8M |
$-11.3M |
| Feb 2027 |
$1.1M |
$2.6M |
$-1.6M |
$-9.4M |
| Jan 2027 |
$9K |
$2.4M |
$-2.4M |
$-7.9M |