Income Breakdown
| TV Revenue | $20K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $21K |
| Sponsorship | $32K |
| Merchandising | $4K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $45K |
| Transfer Amortization | $77K |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $157K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$134K |
$2.1M |
$-1.9M |
$-9.7M |
| Nov 2027 |
$142K |
$1.8M |
$-1.6M |
$-7.9M |
| Oct 2027 |
$122K |
$2.6M |
$-2.5M |
$-6.3M |
| Sep 2027 |
$452K |
$2.3M |
$-1.8M |
$-3.9M |
| Aug 2027 |
$75K |
$1.4M |
$-1.4M |
$-2.2M |
| Jul 2027 |
$75K |
$1.4M |
$-1.3M |
$-906K |
| Jun 2027 |
$754K |
$2.4M |
$-1.6M |
$313K |
| May 2027 |
$74K |
$3.3M |
$-3.2M |
$1.9M |
| Apr 2027 |
$84K |
$1.4M |
$-1.3M |
$5.0M |
| Mar 2027 |
$133K |
$1.6M |
$-1.5M |
$6.3M |
| Feb 2027 |
$236K |
$3.2M |
$-2.9M |
$7.7M |
| Jan 2027 |
$183K |
$2.0M |
$-1.8M |
$10.9M |