Income Breakdown
| TV Revenue | $45K |
| TV Placement Bonus | $19K |
| Matchday Revenue | $11K |
| Sponsorship | $6K |
| Merchandising | $40K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $281K |
| Staff Wages | $14K |
| Transfer Amortization | $187 |
| Debt Interest | $8K |
| Loan Fees (Out) | $364 |
| Facility Maintenance | $107K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$120K |
$411K |
$-291K |
$-1.8M |
| Oct 2027 |
$114K |
$386K |
$-272K |
$-1.5M |
| Sep 2027 |
$126K |
$291K |
$-165K |
$-1.3M |
| Aug 2027 |
$96K |
$252K |
$-156K |
$-1.1M |
| Jul 2027 |
$97K |
$222K |
$-125K |
$-931K |
| Jun 2027 |
$97K |
$222K |
$-125K |
$-807K |
| May 2027 |
$98K |
$222K |
$-124K |
$-682K |
| Apr 2027 |
$110K |
$224K |
$-115K |
$-558K |
| Mar 2027 |
$118K |
$260K |
$-141K |
$-444K |
| Feb 2027 |
$110K |
$284K |
$-175K |
$-302K |
| Jan 2027 |
$120K |
$267K |
$-147K |
$-128K |
| Dec 2026 |
$113K |
$255K |
$-142K |
$19K |