Income Breakdown
| TV Revenue | $24K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
Expense Breakdown
| Player Wages | $352K |
| Staff Wages | $29K |
| Transfer Amortization | $0 |
| Debt Interest | $71K |
| Loan Fees (Out) | $23K |
| Facility Maintenance | $70K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$70K |
$544K |
$-475K |
$-4.9M |
| Oct 2027 |
$59K |
$549K |
$-489K |
$-4.4M |
| Sep 2027 |
$40K |
$451K |
$-411K |
$-3.9M |
| Aug 2027 |
$33K |
$546K |
$-513K |
$-3.5M |
| Jul 2027 |
$38K |
$389K |
$-351K |
$-3.0M |
| Jun 2027 |
$333K |
$362K |
$-29K |
$-2.6M |
| May 2027 |
$26K |
$362K |
$-337K |
$-2.6M |
| Apr 2027 |
$26K |
$367K |
$-341K |
$-2.3M |
| Mar 2027 |
$26K |
$674K |
$-648K |
$-1.9M |
| Feb 2027 |
$28K |
$475K |
$-448K |
$-1.3M |
| Jan 2027 |
$26K |
$455K |
$-429K |
$-846K |
| Dec 2026 |
$26K |
$421K |
$-395K |
$-417K |