Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $12K |
| Sponsorship | $2K |
| Merchandising | $703 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $2K |
Expense Breakdown
| Player Wages | $864K |
| Staff Wages | $20K |
| Transfer Amortization | $125 |
| Debt Interest | $61K |
| Loan Fees (Out) | $94K |
| Facility Maintenance | $133K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$22K |
$1.2M |
$-1.2M |
$-6.5M |
| Nov 2027 |
$20K |
$1.2M |
$-1.1M |
$-5.4M |
| Oct 2027 |
$24K |
$1.4M |
$-1.4M |
$-4.2M |
| Sep 2027 |
$278K |
$1.3M |
$-1.0M |
$-2.8M |
| Aug 2027 |
$423K |
$855K |
$-432K |
$-1.8M |
| Jul 2027 |
$2.9M |
$1.1M |
$1.8M |
$-1.4M |
| Jun 2027 |
$106K |
$1.1M |
$-957K |
$-3.2M |
| May 2027 |
$13K |
$936K |
$-923K |
$-2.2M |
| Apr 2027 |
$13K |
$962K |
$-949K |
$-1.3M |
| Mar 2027 |
$310K |
$1.2M |
$-883K |
$-350K |
| Feb 2027 |
$218K |
$1.3M |
$-1.1M |
$533K |
| Jan 2027 |
$27K |
$1.2M |
$-1.2M |
$1.6M |