Income Breakdown
| TV Revenue | $52K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $3K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $95K |
Expense Breakdown
| Player Wages | $550K |
| Staff Wages | $47K |
| Transfer Amortization | $937 |
| Debt Interest | $46K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $50K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$150K |
$694K |
$-544K |
$-4.8M |
| Oct 2027 |
$136K |
$740K |
$-604K |
$-4.3M |
| Sep 2027 |
$49K |
$451K |
$-402K |
$-3.7M |
| Aug 2027 |
$50K |
$514K |
$-464K |
$-3.3M |
| Jul 2027 |
$240K |
$614K |
$-374K |
$-2.8M |
| Jun 2027 |
$50K |
$344K |
$-293K |
$-2.4M |
| May 2027 |
$50K |
$402K |
$-353K |
$-2.1M |
| Apr 2027 |
$50K |
$563K |
$-512K |
$-1.8M |
| Mar 2027 |
$58K |
$349K |
$-291K |
$-1.3M |
| Feb 2027 |
$58K |
$347K |
$-289K |
$-987K |
| Jan 2027 |
$49K |
$366K |
$-318K |
$-699K |
| Dec 2026 |
$49K |
$331K |
$-283K |
$-383K |