Income Breakdown
| TV Revenue | $791K |
| TV Placement Bonus | $79K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $38K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $544K |
| Staff Wages | $33K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $472K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$987K |
$1.0M |
$-62K |
$28.6M |
| Oct 2027 |
$1.2M |
$1.0M |
$167K |
$28.7M |
| Sep 2027 |
$237K |
$853K |
$-616K |
$28.5M |
| Aug 2027 |
$249K |
$870K |
$-621K |
$29.2M |
| Jul 2027 |
$67K |
$799K |
$-732K |
$29.8M |
| Jun 2027 |
$68K |
$816K |
$-748K |
$30.5M |
| May 2027 |
$57K |
$709K |
$-653K |
$31.3M |
| Apr 2027 |
$56K |
$722K |
$-666K |
$31.9M |
| Mar 2027 |
$55K |
$724K |
$-668K |
$32.6M |
| Feb 2027 |
$63K |
$838K |
$-776K |
$33.2M |
| Jan 2027 |
$3.6M |
$721K |
$2.9M |
$34.0M |
| Dec 2026 |
$6.5M |
$709K |
$5.7M |
$31.1M |