Income Breakdown
| TV Revenue | $925K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $16K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $645K |
| Staff Wages | $61K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $412K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$942K |
$1.1M |
$-176K |
$31.9M |
| Oct 2027 |
$938K |
$1.4M |
$-427K |
$32.0M |
| Sep 2027 |
$829K |
$1.1M |
$-269K |
$32.5M |
| Aug 2027 |
$839K |
$1.0M |
$-175K |
$32.7M |
| Jul 2027 |
$832K |
$1.0M |
$-213K |
$32.9M |
| Jun 2027 |
$1.6M |
$1.2M |
$348K |
$33.1M |
| May 2027 |
$837K |
$1.6M |
$-716K |
$32.8M |
| Apr 2027 |
$252K |
$951K |
$-698K |
$33.5M |
| Mar 2027 |
$256K |
$913K |
$-657K |
$34.2M |
| Feb 2027 |
$261K |
$1.0M |
$-745K |
$34.9M |
| Jan 2027 |
$3.8M |
$923K |
$2.9M |
$35.6M |
| Dec 2026 |
$6.7M |
$932K |
$5.8M |
$32.7M |