Income Breakdown
| TV Revenue | $50K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $69K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$53K |
$168K |
$-115K |
$-1.7M |
| Oct 2027 |
$64K |
$184K |
$-120K |
$-1.6M |
| Sep 2027 |
$66K |
$172K |
$-106K |
$-1.5M |
| Aug 2027 |
$22K |
$173K |
$-151K |
$-1.4M |
| Jul 2027 |
$20K |
$163K |
$-143K |
$-1.2M |
| Jun 2027 |
$22K |
$162K |
$-140K |
$-1.1M |
| May 2027 |
$21K |
$198K |
$-177K |
$-945K |
| Apr 2027 |
$11K |
$167K |
$-156K |
$-769K |
| Mar 2027 |
$11K |
$153K |
$-142K |
$-613K |
| Feb 2027 |
$2K |
$151K |
$-149K |
$-471K |
| Jan 2027 |
$2K |
$154K |
$-152K |
$-322K |
| Dec 2026 |
$21K |
$147K |
$-126K |
$-170K |