Income Breakdown
| TV Revenue | $138K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $9K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $489K |
| Staff Wages | $38K |
| Transfer Amortization | $1K |
| Debt Interest | $120K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$147K |
$764K |
$-618K |
$-8.3M |
| Oct 2027 |
$220K |
$1.1M |
$-830K |
$-7.7M |
| Sep 2027 |
$130K |
$606K |
$-476K |
$-6.8M |
| Aug 2027 |
$130K |
$687K |
$-557K |
$-6.4M |
| Jul 2027 |
$130K |
$756K |
$-625K |
$-5.8M |
| Jun 2027 |
$474K |
$787K |
$-313K |
$-5.2M |
| May 2027 |
$128K |
$1.2M |
$-1.1M |
$-4.9M |
| Apr 2027 |
$129K |
$699K |
$-570K |
$-3.8M |
| Mar 2027 |
$145K |
$719K |
$-574K |
$-3.2M |
| Feb 2027 |
$55K |
$724K |
$-669K |
$-2.7M |
| Jan 2027 |
$41K |
$805K |
$-764K |
$-2.0M |
| Dec 2026 |
$36K |
$693K |
$-657K |
$-1.2M |