Income Breakdown
| TV Revenue | $2.9M |
| TV Placement Bonus | $293K |
| Matchday Revenue | $42K |
| Sponsorship | $0 |
| Merchandising | $254K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $50K |
| Transfer Amortization | $0 |
| Debt Interest | $202K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.8M |
$3.5M |
$354K |
$-20.4M |
| Oct 2027 |
$3.8M |
$4.9M |
$-1.0M |
$-20.7M |
| Sep 2027 |
$3.9M |
$4.3M |
$-336K |
$-19.7M |
| Aug 2027 |
$3.8M |
$4.8M |
$-966K |
$-19.3M |
| Jul 2027 |
$3.8M |
$4.0M |
$-146K |
$-18.4M |
| Jun 2027 |
$1.5M |
$3.7M |
$-2.2M |
$-18.2M |
| May 2027 |
$323K |
$2.9M |
$-2.6M |
$-16.1M |
| Apr 2027 |
$324K |
$2.1M |
$-1.8M |
$-13.5M |
| Mar 2027 |
$326K |
$2.1M |
$-1.7M |
$-11.7M |
| Feb 2027 |
$325K |
$2.0M |
$-1.7M |
$-10.0M |
| Jan 2027 |
$2.9M |
$3.3M |
$-424K |
$-8.3M |
| Dec 2026 |
$321K |
$2.1M |
$-1.8M |
$-7.9M |