Income Breakdown
| TV Revenue | $165K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $407K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $80K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$176K |
$646K |
$-470K |
$-5.4M |
| Oct 2027 |
$179K |
$615K |
$-436K |
$-4.9M |
| Sep 2027 |
$178K |
$611K |
$-432K |
$-4.5M |
| Aug 2027 |
$201K |
$596K |
$-396K |
$-4.0M |
| Jul 2027 |
$202K |
$584K |
$-382K |
$-3.7M |
| Jun 2027 |
$941K |
$673K |
$268K |
$-3.3M |
| May 2027 |
$203K |
$666K |
$-463K |
$-3.5M |
| Apr 2027 |
$202K |
$673K |
$-472K |
$-3.1M |
| Mar 2027 |
$200K |
$686K |
$-486K |
$-2.6M |
| Feb 2027 |
$202K |
$651K |
$-449K |
$-2.1M |
| Jan 2027 |
$201K |
$668K |
$-467K |
$-1.7M |
| Dec 2026 |
$50K |
$588K |
$-538K |
$-1.2M |