Income Breakdown
| TV Revenue | $665 |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45 |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $113K |
| Staff Wages | $14K |
| Transfer Amortization | $0 |
| Debt Interest | $56K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $80K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$710 |
$263K |
$-262K |
$-3.8M |
| Oct 2027 |
$697 |
$324K |
$-323K |
$-3.5M |
| Sep 2027 |
$1K |
$254K |
$-253K |
$-3.2M |
| Aug 2027 |
$12K |
$258K |
$-246K |
$-3.0M |
| Jul 2027 |
$2K |
$292K |
$-290K |
$-2.7M |
| Jun 2027 |
$2K |
$281K |
$-279K |
$-2.4M |
| May 2027 |
$2K |
$266K |
$-265K |
$-2.1M |
| Apr 2027 |
$679 |
$273K |
$-272K |
$-1.9M |
| Mar 2027 |
$774 |
$231K |
$-231K |
$-1.6M |
| Feb 2027 |
$3K |
$220K |
$-217K |
$-1.4M |
| Jan 2027 |
$666 |
$272K |
$-271K |
$-1.2M |
| Dec 2026 |
$3K |
$210K |
$-208K |
$-882K |