Income Breakdown
| TV Revenue | $320K |
| TV Placement Bonus | $0 |
| Matchday Revenue | $24K |
| Sponsorship | $0 |
| Merchandising | $19K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $757K |
| Staff Wages | $10K |
| Transfer Amortization | $0 |
| Debt Interest | $307K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $264K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$363K |
$1.3M |
$-976K |
$-20.8M |
| Oct 2027 |
$85K |
$2.2M |
$-2.1M |
$-19.8M |
| Sep 2027 |
$92K |
$1.5M |
$-1.4M |
$-17.7M |
| Aug 2027 |
$83K |
$1.5M |
$-1.4M |
$-16.3M |
| Jul 2027 |
$87K |
$1.4M |
$-1.3M |
$-14.9M |
| Jun 2027 |
$74K |
$1.3M |
$-1.3M |
$-13.6M |
| May 2027 |
$20K |
$1.5M |
$-1.5M |
$-12.3M |
| Apr 2027 |
$18K |
$1.2M |
$-1.2M |
$-10.8M |
| Mar 2027 |
$13K |
$1.2M |
$-1.2M |
$-9.7M |
| Feb 2027 |
$13K |
$1.5M |
$-1.4M |
$-8.5M |
| Jan 2027 |
$849K |
$1.3M |
$-450K |
$-7.1M |
| Dec 2026 |
$13K |
$1.2M |
$-1.2M |
$-6.6M |