Income Breakdown
| TV Revenue | $494K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $31K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $291K |
| Staff Wages | $26K |
| Transfer Amortization | $0 |
| Debt Interest | $37K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$525K |
$474K |
$51K |
$-3.8M |
| Oct 2027 |
$208K |
$595K |
$-387K |
$-3.8M |
| Sep 2027 |
$211K |
$525K |
$-314K |
$-3.4M |
| Aug 2027 |
$60K |
$521K |
$-460K |
$-3.1M |
| Jul 2027 |
$61K |
$549K |
$-489K |
$-2.6M |
| Jun 2027 |
$73K |
$522K |
$-450K |
$-2.2M |
| May 2027 |
$61K |
$505K |
$-443K |
$-1.7M |
| Apr 2027 |
$12K |
$579K |
$-567K |
$-1.3M |
| Mar 2027 |
$12K |
$479K |
$-467K |
$-693K |
| Feb 2027 |
$584K |
$462K |
$123K |
$-226K |
| Jan 2027 |
$15K |
$471K |
$-456K |
$-349K |
| Dec 2026 |
$111K |
$432K |
$-321K |
$107K |