Income Breakdown
| TV Revenue | $224K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $14K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $47K |
Expense Breakdown
| Player Wages | $678K |
| Staff Wages | $24K |
| Transfer Amortization | $5K |
| Debt Interest | $9K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $165K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$285K |
$880K |
$-595K |
$-1.8M |
| Oct 2027 |
$299K |
$706K |
$-407K |
$-1.2M |
| Sep 2027 |
$53K |
$811K |
$-758K |
$-764K |
| Aug 2027 |
$42K |
$399K |
$-357K |
$-11K |
| Jul 2027 |
$42K |
$328K |
$-287K |
$341K |
| Jun 2027 |
$469K |
$357K |
$112K |
$623K |
| May 2027 |
$41K |
$437K |
$-396K |
$506K |
| Apr 2027 |
$42K |
$375K |
$-333K |
$896K |
| Mar 2027 |
$51K |
$439K |
$-388K |
$1.2M |
| Feb 2027 |
$47K |
$654K |
$-607K |
$1.6M |
| Jan 2027 |
$69K |
$349K |
$-280K |
$2.2M |
| Dec 2026 |
$46K |
$343K |
$-297K |
$2.5M |