Income Breakdown
| TV Revenue | $710K |
| TV Placement Bonus | $142K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $45K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $17K |
Expense Breakdown
| Player Wages | $782K |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $3K |
| Facility Maintenance | $657K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.3M |
$1.5M |
$8.8M |
$25.8M |
| Oct 2027 |
$4.3M |
$1.9M |
$2.4M |
$17.0M |
| Sep 2027 |
$16.7M |
$1.0M |
$15.7M |
$14.6M |
| Aug 2027 |
$925K |
$974K |
$-49K |
$-1.0M |
| Jul 2027 |
$1.1M |
$1.1M |
$-43K |
$-994K |
| Jun 2027 |
$1.1M |
$1.2M |
$-131K |
$-950K |
| May 2027 |
$398K |
$1.5M |
$-1.1M |
$-819K |
| Apr 2027 |
$378K |
$1.1M |
$-745K |
$281K |
| Mar 2027 |
$185K |
$1.1M |
$-879K |
$1.0M |
| Feb 2027 |
$100K |
$1.0M |
$-932K |
$1.9M |
| Jan 2027 |
$307K |
$872K |
$-565K |
$2.8M |
| Dec 2026 |
$84K |
$875K |
$-790K |
$3.4M |