Income Breakdown
| TV Revenue | $6K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $460 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $77K |
Expense Breakdown
| Player Wages | $150K |
| Staff Wages | $24K |
| Transfer Amortization | $354 |
| Debt Interest | $25K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $30K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$84K |
$229K |
$-145K |
$-1.6M |
| Oct 2027 |
$69K |
$347K |
$-279K |
$-1.5M |
| Sep 2027 |
$48K |
$252K |
$-203K |
$-1.2M |
| Aug 2027 |
$13K |
$170K |
$-157K |
$-1.0M |
| Jul 2027 |
$7K |
$124K |
$-117K |
$-845K |
| Jun 2027 |
$376K |
$189K |
$186K |
$-728K |
| May 2027 |
$7K |
$213K |
$-206K |
$-915K |
| Apr 2027 |
$7K |
$189K |
$-182K |
$-709K |
| Mar 2027 |
$7K |
$194K |
$-187K |
$-528K |
| Feb 2027 |
$7K |
$125K |
$-118K |
$-341K |
| Jan 2027 |
$7K |
$116K |
$-109K |
$-224K |
| Dec 2026 |
$8K |
$111K |
$-103K |
$-116K |