Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $435 |
| Matchday Revenue | $19K |
| Sponsorship | $3K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $26K |
| Transfer Amortization | $250 |
| Debt Interest | $0 |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $104K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$28K |
$1.3M |
$-1.3M |
$8.5M |
| Nov 2027 |
$28K |
$1.1M |
$-1.1M |
$10.0M |
| Oct 2027 |
$28K |
$1.2M |
$-1.1M |
$11.4M |
| Sep 2027 |
$8K |
$1.7M |
$-1.6M |
$12.9M |
| Aug 2027 |
$170K |
$959K |
$-790K |
$14.9M |
| Jul 2027 |
$97K |
$933K |
$-836K |
$16.2M |
| Jun 2027 |
$50K |
$1.1M |
$-1.0M |
$17.1M |
| May 2027 |
$8K |
$1.3M |
$-1.3M |
$18.1M |
| Apr 2027 |
$28K |
$1.7M |
$-1.7M |
$19.4M |
| Mar 2027 |
$38K |
$1.1M |
$-1.1M |
$21.1M |
| Feb 2027 |
$74K |
$1.2M |
$-1.1M |
$22.2M |
| Jan 2027 |
$141K |
$1.2M |
$-1.0M |
$23.3M |