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) | $88K |
Expense Breakdown
| Player Wages | $441K |
| Staff Wages | $19K |
| Transfer Amortization | $0 |
| Debt Interest | $88K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $115K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$109K |
$664K |
$-555K |
$-5.9M |
| Oct 2027 |
$92K |
$557K |
$-465K |
$-5.4M |
| Sep 2027 |
$53K |
$593K |
$-540K |
$-4.9M |
| Aug 2027 |
$37K |
$449K |
$-412K |
$-4.4M |
| Jul 2027 |
$31K |
$402K |
$-372K |
$-3.9M |
| Jun 2027 |
$672K |
$510K |
$163K |
$-3.6M |
| May 2027 |
$31K |
$575K |
$-544K |
$-3.7M |
| Apr 2027 |
$32K |
$514K |
$-482K |
$-3.2M |
| Mar 2027 |
$32K |
$508K |
$-477K |
$-2.7M |
| Feb 2027 |
$32K |
$551K |
$-519K |
$-2.2M |
| Jan 2027 |
$32K |
$513K |
$-481K |
$-1.7M |
| Dec 2026 |
$59K |
$468K |
$-409K |
$-1.2M |