Income Breakdown
| TV Revenue | $639K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $348K |
| Staff Wages | $36K |
| Transfer Amortization | $5K |
| Debt Interest | $31K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $65K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$684K |
$486K |
$198K |
$-3.2M |
| Oct 2027 |
$688K |
$600K |
$88K |
$-3.4M |
| Sep 2027 |
$774K |
$553K |
$221K |
$-3.5M |
| Aug 2027 |
$308K |
$568K |
$-259K |
$-3.7M |
| Jul 2027 |
$93K |
$587K |
$-494K |
$-3.4M |
| Jun 2027 |
$87K |
$615K |
$-528K |
$-3.0M |
| May 2027 |
$22K |
$565K |
$-543K |
$-2.4M |
| Apr 2027 |
$21K |
$639K |
$-619K |
$-1.9M |
| Mar 2027 |
$24K |
$532K |
$-507K |
$-1.3M |
| Feb 2027 |
$21K |
$480K |
$-459K |
$-777K |
| Jan 2027 |
$67K |
$470K |
$-403K |
$-323K |
| Dec 2026 |
$14K |
$452K |
$-439K |
$74K |