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 | $413K |
| Staff Wages | $34K |
| Transfer Amortization | $4K |
| Debt Interest | $32K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $30K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$684K |
$512K |
$172K |
$-3.3M |
| Oct 2027 |
$682K |
$623K |
$58K |
$-3.4M |
| Sep 2027 |
$273K |
$689K |
$-416K |
$-3.5M |
| Aug 2027 |
$273K |
$543K |
$-270K |
$-3.1M |
| Jul 2027 |
$271K |
$581K |
$-309K |
$-2.8M |
| Jun 2027 |
$85K |
$604K |
$-519K |
$-2.5M |
| May 2027 |
$87K |
$587K |
$-501K |
$-2.0M |
| Apr 2027 |
$17K |
$557K |
$-540K |
$-1.5M |
| Mar 2027 |
$16K |
$531K |
$-515K |
$-977K |
| Feb 2027 |
$14K |
$560K |
$-546K |
$-465K |
| Jan 2027 |
$77K |
$484K |
$-407K |
$77K |
| Dec 2026 |
$14K |
$483K |
$-470K |
$480K |