Income Breakdown
| TV Revenue | $97K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $7K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $608K |
| Staff Wages | $32K |
| Transfer Amortization | $29K |
| Debt Interest | $80K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$104K |
$873K |
$-769K |
$-5.7M |
| Oct 2027 |
$106K |
$760K |
$-655K |
$-5.0M |
| Sep 2027 |
$114K |
$539K |
$-425K |
$-4.4M |
| Aug 2027 |
$109K |
$535K |
$-426K |
$-4.0M |
| Jul 2027 |
$269K |
$573K |
$-304K |
$-3.6M |
| Jun 2027 |
$22K |
$722K |
$-700K |
$-3.3M |
| May 2027 |
$22K |
$755K |
$-733K |
$-2.6M |
| Apr 2027 |
$37K |
$692K |
$-656K |
$-1.9M |
| Mar 2027 |
$44K |
$526K |
$-482K |
$-1.3M |
| Feb 2027 |
$78K |
$595K |
$-517K |
$-839K |
| Jan 2027 |
$37K |
$540K |
$-502K |
$-350K |
| Dec 2026 |
$517K |
$514K |
$4K |
$124K |