Income Breakdown
| TV Revenue | $182K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $12K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $79K |
Expense Breakdown
| Player Wages | $474K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $110K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$274K |
$721K |
$-447K |
$-7.4M |
| Oct 2027 |
$108K |
$1.0M |
$-915K |
$-7.0M |
| Sep 2027 |
$109K |
$748K |
$-639K |
$-6.1M |
| Aug 2027 |
$66K |
$632K |
$-565K |
$-5.4M |
| Jul 2027 |
$39K |
$539K |
$-500K |
$-4.9M |
| Jun 2027 |
$424K |
$596K |
$-172K |
$-4.4M |
| May 2027 |
$39K |
$568K |
$-529K |
$-4.2M |
| Apr 2027 |
$39K |
$570K |
$-531K |
$-3.7M |
| Mar 2027 |
$39K |
$565K |
$-526K |
$-3.1M |
| Feb 2027 |
$39K |
$542K |
$-504K |
$-2.6M |
| Jan 2027 |
$51K |
$638K |
$-587K |
$-2.1M |
| Dec 2026 |
$64K |
$548K |
$-484K |
$-1.5M |