Income Breakdown
| TV Revenue | $1.8M |
| 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 | $786K |
| Staff Wages | $31K |
| Transfer Amortization | $0 |
| Debt Interest | $23K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $85K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$925K |
$987K |
$-3.9M |
| Oct 2027 |
$831K |
$1.2M |
$-330K |
$-4.9M |
| Sep 2027 |
$737K |
$1.1M |
$-343K |
$-4.6M |
| Aug 2027 |
$746K |
$1.0M |
$-267K |
$-4.3M |
| Jul 2027 |
$735K |
$919K |
$-184K |
$-4.0M |
| Jun 2027 |
$1.3M |
$860K |
$393K |
$-3.8M |
| May 2027 |
$725K |
$988K |
$-263K |
$-4.2M |
| Apr 2027 |
$739K |
$877K |
$-138K |
$-3.9M |
| Mar 2027 |
$749K |
$888K |
$-139K |
$-3.8M |
| Feb 2027 |
$216K |
$875K |
$-659K |
$-3.7M |
| Jan 2027 |
$218K |
$1.0M |
$-798K |
$-3.0M |
| Dec 2026 |
$43K |
$867K |
$-824K |
$-2.2M |