Income Breakdown
| TV Revenue | $414K |
| TV Placement Bonus | $83K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $36K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $94K |
Expense Breakdown
| Player Wages | $603K |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $104K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$709K |
$869K |
$-159K |
$-7.1M |
| Oct 2027 |
$251K |
$885K |
$-634K |
$-6.9M |
| Sep 2027 |
$232K |
$911K |
$-679K |
$-6.3M |
| Aug 2027 |
$53K |
$739K |
$-685K |
$-5.6M |
| Jul 2027 |
$26K |
$630K |
$-604K |
$-4.9M |
| Jun 2027 |
$532K |
$732K |
$-201K |
$-4.3M |
| May 2027 |
$27K |
$804K |
$-777K |
$-4.1M |
| Apr 2027 |
$27K |
$687K |
$-661K |
$-3.3M |
| Mar 2027 |
$27K |
$681K |
$-654K |
$-2.7M |
| Feb 2027 |
$27K |
$528K |
$-501K |
$-2.0M |
| Jan 2027 |
$27K |
$491K |
$-464K |
$-1.5M |
| Dec 2026 |
$27K |
$402K |
$-375K |
$-1.0M |