Income Breakdown
| TV Revenue | $520K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $17K |
| Sponsorship | $0 |
| Merchandising | $26K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $19K |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $264K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $550K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$582K |
$1.9M |
$-1.3M |
$-18.2M |
| Oct 2027 |
$627K |
$2.1M |
$-1.4M |
$-16.8M |
| Sep 2027 |
$548K |
$2.2M |
$-1.7M |
$-15.4M |
| Aug 2027 |
$539K |
$1.5M |
$-961K |
$-13.7M |
| Jul 2027 |
$547K |
$1.6M |
$-1.1M |
$-12.7M |
| Jun 2027 |
$999K |
$1.4M |
$-443K |
$-11.7M |
| May 2027 |
$541K |
$2.2M |
$-1.6M |
$-11.2M |
| Apr 2027 |
$552K |
$1.4M |
$-888K |
$-9.6M |
| Mar 2027 |
$187K |
$1.3M |
$-1.2M |
$-8.7M |
| Feb 2027 |
$185K |
$1.3M |
$-1.1M |
$-7.5M |
| Jan 2027 |
$59K |
$1.5M |
$-1.5M |
$-6.4M |
| Dec 2026 |
$56K |
$1.2M |
$-1.1M |
$-4.9M |