Income Breakdown
| TV Revenue | $19K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $2K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $45K |
Expense Breakdown
| Player Wages | $200K |
| Staff Wages | $37K |
| Transfer Amortization | $0 |
| Debt Interest | $63K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$66K |
$414K |
$-348K |
$-4.2M |
| Oct 2027 |
$56K |
$407K |
$-351K |
$-3.9M |
| Sep 2027 |
$61K |
$421K |
$-360K |
$-3.5M |
| Aug 2027 |
$35K |
$372K |
$-336K |
$-3.2M |
| Jul 2027 |
$21K |
$379K |
$-358K |
$-2.8M |
| Jun 2027 |
$230K |
$419K |
$-189K |
$-2.5M |
| May 2027 |
$22K |
$413K |
$-391K |
$-2.3M |
| Apr 2027 |
$22K |
$397K |
$-375K |
$-1.9M |
| Mar 2027 |
$22K |
$393K |
$-371K |
$-1.5M |
| Feb 2027 |
$22K |
$405K |
$-383K |
$-1.1M |
| Jan 2027 |
$22K |
$339K |
$-317K |
$-766K |
| Dec 2026 |
$39K |
$301K |
$-262K |
$-449K |