Income Breakdown
| TV Revenue | $797K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $42K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
Expense Breakdown
| Player Wages | $328K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $33K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$920K |
$521K |
$399K |
$-3.3M |
| Oct 2027 |
$978K |
$538K |
$440K |
$-3.7M |
| Sep 2027 |
$264K |
$573K |
$-309K |
$-4.2M |
| Aug 2027 |
$212K |
$497K |
$-285K |
$-3.9M |
| Jul 2027 |
$209K |
$557K |
$-348K |
$-3.6M |
| Jun 2027 |
$647K |
$742K |
$-95K |
$-3.2M |
| May 2027 |
$206K |
$525K |
$-319K |
$-3.1M |
| Apr 2027 |
$210K |
$532K |
$-322K |
$-2.8M |
| Mar 2027 |
$267K |
$827K |
$-560K |
$-2.5M |
| Feb 2027 |
$84K |
$582K |
$-498K |
$-1.9M |
| Jan 2027 |
$73K |
$603K |
$-530K |
$-1.4M |
| Dec 2026 |
$72K |
$531K |
$-459K |
$-914K |