Income Breakdown
| TV Revenue | $24K |
| TV Placement Bonus | $2K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $1K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $306K |
| Staff Wages | $34K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $61K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$30K |
$409K |
$-378K |
$1.8M |
| Oct 2027 |
$31K |
$548K |
$-517K |
$2.2M |
| Sep 2027 |
$3.0M |
$343K |
$2.6M |
$2.7M |
| Aug 2027 |
$32K |
$388K |
$-356K |
$484K |
| Jul 2027 |
$37K |
$401K |
$-365K |
$841K |
| Jun 2027 |
$50K |
$248K |
$-198K |
$1.2M |
| May 2027 |
$47K |
$245K |
$-198K |
$1.4M |
| Apr 2027 |
$19K |
$228K |
$-210K |
$1.6M |
| Mar 2027 |
$4K |
$221K |
$-217K |
$1.8M |
| Feb 2027 |
$71K |
$697K |
$-626K |
$2.0M |
| Jan 2027 |
$48K |
$230K |
$-182K |
$2.7M |
| Dec 2026 |
$134K |
$229K |
$-95K |
$2.8M |