Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $99K |
Expense Breakdown
| Player Wages | $370K |
| Staff Wages | $21K |
| Transfer Amortization | $500 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.1M |
$523K |
$621K |
$-2.7M |
| Oct 2027 |
$352K |
$611K |
$-258K |
$-3.3M |
| Sep 2027 |
$281K |
$477K |
$-196K |
$-3.0M |
| Aug 2027 |
$237K |
$455K |
$-218K |
$-2.9M |
| Jul 2027 |
$235K |
$367K |
$-132K |
$-2.6M |
| Jun 2027 |
$1.0M |
$454K |
$578K |
$-2.5M |
| May 2027 |
$245K |
$512K |
$-268K |
$-3.1M |
| Apr 2027 |
$276K |
$608K |
$-332K |
$-2.8M |
| Mar 2027 |
$277K |
$781K |
$-503K |
$-2.5M |
| Feb 2027 |
$88K |
$530K |
$-442K |
$-2.0M |
| Jan 2027 |
$69K |
$557K |
$-488K |
$-1.5M |
| Dec 2026 |
$70K |
$450K |
$-380K |
$-1.1M |