Income Breakdown
| TV Revenue | $710K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $373K |
| Staff Wages | $36K |
| Transfer Amortization | $10K |
| Debt Interest | $12K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$755K |
$515K |
$240K |
$-2.0M |
| Oct 2027 |
$752K |
$754K |
$-1K |
$-2.2M |
| Sep 2027 |
$693K |
$652K |
$42K |
$-2.2M |
| Aug 2027 |
$757K |
$677K |
$81K |
$-2.3M |
| Jul 2027 |
$286K |
$639K |
$-353K |
$-2.4M |
| Jun 2027 |
$77K |
$695K |
$-618K |
$-2.0M |
| May 2027 |
$78K |
$647K |
$-569K |
$-1.4M |
| Apr 2027 |
$78K |
$614K |
$-536K |
$-866K |
| Mar 2027 |
$16K |
$635K |
$-619K |
$-340K |
| Feb 2027 |
$24K |
$512K |
$-488K |
$269K |
| Jan 2027 |
$92K |
$527K |
$-435K |
$748K |
| Dec 2026 |
$15K |
$561K |
$-546K |
$1.2M |