Income Breakdown
| TV Revenue | $217K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
Expense Breakdown
| Player Wages | $209K |
| Staff Wages | $58K |
| Transfer Amortization | $3K |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$253K |
$378K |
$-125K |
$-2.3M |
| Oct 2027 |
$245K |
$445K |
$-200K |
$-2.2M |
| Sep 2027 |
$230K |
$433K |
$-203K |
$-2.0M |
| Aug 2027 |
$229K |
$341K |
$-112K |
$-1.8M |
| Jul 2027 |
$538K |
$365K |
$174K |
$-1.7M |
| Jun 2027 |
$229K |
$366K |
$-137K |
$-1.9M |
| May 2027 |
$231K |
$365K |
$-133K |
$-1.7M |
| Apr 2027 |
$247K |
$367K |
$-120K |
$-1.6M |
| Mar 2027 |
$64K |
$369K |
$-306K |
$-1.5M |
| Feb 2027 |
$63K |
$386K |
$-323K |
$-1.2M |
| Jan 2027 |
$55K |
$386K |
$-331K |
$-855K |
| Dec 2026 |
$55K |
$344K |
$-289K |
$-527K |