Income Breakdown
| TV Revenue | $262K |
| 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 | $263K |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $168K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.2M |
$455K |
$1.7M |
$2.9M |
| Oct 2027 |
$751K |
$345K |
$405K |
$1.2M |
| Sep 2027 |
$3.0M |
$320K |
$2.7M |
$750K |
| Aug 2027 |
$56K |
$306K |
$-250K |
$-1.9M |
| Jul 2027 |
$443K |
$310K |
$133K |
$-1.7M |
| Jun 2027 |
$56K |
$308K |
$-252K |
$-1.8M |
| May 2027 |
$56K |
$294K |
$-238K |
$-1.6M |
| Apr 2027 |
$56K |
$295K |
$-239K |
$-1.3M |
| Mar 2027 |
$75K |
$293K |
$-219K |
$-1.1M |
| Feb 2027 |
$70K |
$305K |
$-235K |
$-860K |
| Jan 2027 |
$71K |
$299K |
$-227K |
$-626K |
| Dec 2026 |
$71K |
$267K |
$-196K |
$-398K |