Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $207K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $63K |
Expense Breakdown
| Player Wages | $375K |
| Staff Wages | $33K |
| Transfer Amortization | $479 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $324K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.0M |
$733K |
$7.2M |
$25.7M |
| Oct 2027 |
$3.6M |
$575K |
$3.0M |
$18.5M |
| Sep 2027 |
$16.0M |
$630K |
$15.4M |
$15.4M |
| Aug 2027 |
$369K |
$340K |
$28K |
$56K |
| Jul 2027 |
$1.2M |
$349K |
$890K |
$27K |
| Jun 2027 |
$371K |
$422K |
$-51K |
$-863K |
| May 2027 |
$365K |
$385K |
$-20K |
$-813K |
| Apr 2027 |
$369K |
$387K |
$-18K |
$-793K |
| Mar 2027 |
$405K |
$400K |
$5K |
$-775K |
| Feb 2027 |
$96K |
$393K |
$-297K |
$-780K |
| Jan 2027 |
$71K |
$367K |
$-296K |
$-483K |
| Dec 2026 |
$56K |
$319K |
$-263K |
$-188K |