Income Breakdown
| TV Revenue | $1.0M |
| TV Placement Bonus | $104K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $47K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $357K |
| Staff Wages | $23K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $313K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.7M |
$697K |
$7.0M |
$26.9M |
| Oct 2027 |
$3.5M |
$481K |
$3.0M |
$19.9M |
| Sep 2027 |
$16.0M |
$327K |
$15.7M |
$16.8M |
| Aug 2027 |
$369K |
$542K |
$-173K |
$1.2M |
| Jul 2027 |
$1.4M |
$201K |
$1.2M |
$1.3M |
| Jun 2027 |
$371K |
$201K |
$170K |
$163K |
| May 2027 |
$365K |
$201K |
$164K |
$-11K |
| Apr 2027 |
$369K |
$219K |
$149K |
$-180K |
| Mar 2027 |
$384K |
$280K |
$104K |
$-333K |
| Feb 2027 |
$87K |
$289K |
$-203K |
$-441K |
| Jan 2027 |
$70K |
$278K |
$-208K |
$-243K |
| Dec 2026 |
$70K |
$244K |
$-174K |
$-39K |