Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $41K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $81K |
| Facility Maintenance | $662K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.4M |
$2.8M |
$-469K |
$1.7M |
| Oct 2027 |
$2.3M |
$2.9M |
$-615K |
$2.2M |
| Sep 2027 |
$2.3M |
$2.8M |
$-461K |
$2.8M |
| Aug 2027 |
$2.4M |
$2.8M |
$-378K |
$3.2M |
| Jul 2027 |
$2.3M |
$2.8M |
$-473K |
$3.6M |
| Jun 2027 |
$3.9M |
$2.6M |
$1.4M |
$4.1M |
| May 2027 |
$2.3M |
$2.6M |
$-286K |
$2.7M |
| Apr 2027 |
$2.3M |
$2.6M |
$-317K |
$3.0M |
| Mar 2027 |
$2.3M |
$2.8M |
$-405K |
$3.3M |
| Feb 2027 |
$2.5M |
$2.8M |
$-296K |
$3.7M |
| Jan 2027 |
$2.5M |
$2.6M |
$-190K |
$4.0M |
| Dec 2026 |
$937K |
$2.3M |
$-1.4M |
$4.2M |