Income Breakdown
| TV Revenue | $624 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $50K |
| Staff Wages | $13K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $40K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$669 |
$105K |
$-104K |
$1.8M |
| Oct 2027 |
$973 |
$110K |
$-109K |
$1.9M |
| Sep 2027 |
$2.9M |
$102K |
$2.8M |
$2.0M |
| Aug 2027 |
$2K |
$101K |
$-99K |
$-842K |
| Jul 2027 |
$8K |
$98K |
$-91K |
$-743K |
| Jun 2027 |
$971 |
$97K |
$-96K |
$-652K |
| May 2027 |
$981 |
$94K |
$-93K |
$-556K |
| Apr 2027 |
$3K |
$102K |
$-99K |
$-463K |
| Mar 2027 |
$2K |
$102K |
$-100K |
$-364K |
| Feb 2027 |
$4K |
$100K |
$-96K |
$-264K |
| Jan 2027 |
$2K |
$105K |
$-103K |
$-167K |
| Dec 2026 |
$746 |
$96K |
$-95K |
$-64K |