Income Breakdown
| TV Revenue | $591K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $7K |
Expense Breakdown
| Player Wages | $909K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $86K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.0M |
$1.2M |
$-141K |
$-8.8M |
| Oct 2027 |
$975K |
$1.4M |
$-397K |
$-8.7M |
| Sep 2027 |
$976K |
$1.1M |
$-160K |
$-8.3M |
| Aug 2027 |
$966K |
$1.3M |
$-329K |
$-8.1M |
| Jul 2027 |
$973K |
$1.3M |
$-301K |
$-7.8M |
| Jun 2027 |
$1.1M |
$1.7M |
$-599K |
$-7.5M |
| May 2027 |
$413K |
$1.5M |
$-1.1M |
$-6.9M |
| Apr 2027 |
$462K |
$1.7M |
$-1.2M |
$-5.8M |
| Mar 2027 |
$229K |
$1.3M |
$-1.0M |
$-4.6M |
| Feb 2027 |
$295K |
$1.3M |
$-1.0M |
$-3.6M |
| Jan 2027 |
$157K |
$1.4M |
$-1.2M |
$-2.5M |
| Dec 2026 |
$114K |
$1.2M |
$-1.1M |
$-1.3M |