Income Breakdown
| TV Revenue | $4K |
| TV Placement Bonus | $354 |
| Matchday Revenue | $3K |
| Sponsorship | $0 |
| Merchandising | $686 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $5K |
Expense Breakdown
| Player Wages | $325K |
| Staff Wages | $16K |
| Transfer Amortization | $0 |
| Debt Interest | $107K |
| Loan Fees (Out) | $5K |
| Facility Maintenance | $86K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12K |
$540K |
$-528K |
$-7.3M |
| Oct 2027 |
$17K |
$642K |
$-625K |
$-6.8M |
| Sep 2027 |
$16K |
$626K |
$-610K |
$-6.2M |
| Aug 2027 |
$125K |
$484K |
$-359K |
$-5.6M |
| Jul 2027 |
$8K |
$521K |
$-513K |
$-5.2M |
| Jun 2027 |
$3K |
$674K |
$-670K |
$-4.7M |
| May 2027 |
$3K |
$561K |
$-557K |
$-4.0M |
| Apr 2027 |
$3K |
$496K |
$-493K |
$-3.5M |
| Mar 2027 |
$3K |
$487K |
$-483K |
$-3.0M |
| Feb 2027 |
$7K |
$421K |
$-413K |
$-2.5M |
| Jan 2027 |
$3K |
$516K |
$-513K |
$-2.1M |
| Dec 2026 |
$16K |
$423K |
$-407K |
$-1.6M |