Income Breakdown
| TV Revenue | $9K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $219 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $78K |
Expense Breakdown
| Player Wages | $105K |
| Staff Wages | $26K |
| Transfer Amortization | $1K |
| Debt Interest | $19K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $75K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$88K |
$227K |
$-139K |
$-1.2M |
| Oct 2027 |
$63K |
$231K |
$-168K |
$-1.1M |
| Sep 2027 |
$32K |
$216K |
$-184K |
$-914K |
| Aug 2027 |
$9K |
$208K |
$-199K |
$-732K |
| Jul 2027 |
$9K |
$209K |
$-200K |
$-534K |
| Jun 2027 |
$733K |
$192K |
$540K |
$-336K |
| May 2027 |
$57K |
$201K |
$-145K |
$-877K |
| Apr 2027 |
$48K |
$226K |
$-178K |
$-734K |
| Mar 2027 |
$48K |
$228K |
$-179K |
$-558K |
| Feb 2027 |
$40K |
$233K |
$-192K |
$-380K |
| Jan 2027 |
$66K |
$208K |
$-143K |
$-188K |
| Dec 2026 |
$65K |
$199K |
$-134K |
$-47K |