Income Breakdown
| TV Revenue | $9K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $625 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $87K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $38K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10K |
$226K |
$-216K |
$-2.6M |
| Oct 2027 |
$18K |
$271K |
$-253K |
$-2.4M |
| Sep 2027 |
$16K |
$282K |
$-266K |
$-2.1M |
| Aug 2027 |
$18K |
$276K |
$-258K |
$-1.8M |
| Jul 2027 |
$17K |
$266K |
$-249K |
$-1.6M |
| Jun 2027 |
$19K |
$204K |
$-185K |
$-1.3M |
| May 2027 |
$9K |
$187K |
$-178K |
$-1.2M |
| Apr 2027 |
$9K |
$185K |
$-177K |
$-974K |
| Mar 2027 |
$10K |
$183K |
$-173K |
$-797K |
| Feb 2027 |
$6K |
$178K |
$-172K |
$-625K |
| Jan 2027 |
$2K |
$192K |
$-190K |
$-453K |
| Dec 2026 |
$34K |
$163K |
$-129K |
$-262K |