Income Breakdown
| TV Revenue | $532K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $917K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $57K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $105K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$958K |
$1.1M |
$-151K |
$-6.0M |
| Oct 2027 |
$1.0M |
$1.2M |
$-204K |
$-5.8M |
| Sep 2027 |
$974K |
$975K |
$-308 |
$-5.6M |
| Aug 2027 |
$966K |
$920K |
$46K |
$-5.6M |
| Jul 2027 |
$973K |
$952K |
$22K |
$-5.7M |
| Jun 2027 |
$520K |
$1.2M |
$-646K |
$-5.7M |
| May 2027 |
$538K |
$1.2M |
$-693K |
$-5.0M |
| Apr 2027 |
$524K |
$1.3M |
$-750K |
$-4.3M |
| Mar 2027 |
$287K |
$1.2M |
$-904K |
$-3.6M |
| Feb 2027 |
$321K |
$1.2M |
$-837K |
$-2.7M |
| Jan 2027 |
$230K |
$1.2M |
$-954K |
$-1.9M |
| Dec 2026 |
$298K |
$1.1M |
$-797K |
$-903K |