Income Breakdown
| TV Revenue | $710K |
| TV Placement Bonus | $71K |
| 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 | $446K |
| Staff Wages | $32K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $1K |
| Facility Maintenance | $580K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.3M |
$1.1M |
$2.2M |
$6.9M |
| Oct 2027 |
$2.1M |
$1.1M |
$966K |
$4.7M |
| Sep 2027 |
$4.5M |
$568K |
$4.0M |
$3.7M |
| Aug 2027 |
$900K |
$558K |
$342K |
$-242K |
| Jul 2027 |
$761K |
$586K |
$174K |
$-584K |
| Jun 2027 |
$300K |
$584K |
$-284K |
$-758K |
| May 2027 |
$103K |
$600K |
$-497K |
$-474K |
| Apr 2027 |
$86K |
$591K |
$-505K |
$23K |
| Mar 2027 |
$21K |
$545K |
$-524K |
$528K |
| Feb 2027 |
$99K |
$579K |
$-481K |
$1.1M |
| Jan 2027 |
$109K |
$585K |
$-476K |
$1.5M |
| Dec 2026 |
$15K |
$586K |
$-571K |
$2.0M |