Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $37K |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $61K |
| Transfer Amortization | $3K |
| Debt Interest | $27K |
| Loan Fees (Out) | $33K |
| Facility Maintenance | $125K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.8M |
$1.5M |
$1.3M |
$-4.6M |
| Oct 2027 |
$2.9M |
$2.7M |
$169K |
$-5.9M |
| Sep 2027 |
$2.9M |
$1.6M |
$1.3M |
$-6.1M |
| Aug 2027 |
$3.0M |
$1.5M |
$1.4M |
$-7.4M |
| Jul 2027 |
$1.2M |
$1.5M |
$-347K |
$-8.8M |
| Jun 2027 |
$409K |
$2.4M |
$-2.0M |
$-8.5M |
| May 2027 |
$380K |
$1.6M |
$-1.2M |
$-6.5M |
| Apr 2027 |
$385K |
$1.6M |
$-1.2M |
$-5.3M |
| Mar 2027 |
$354K |
$1.5M |
$-1.2M |
$-4.0M |
| Feb 2027 |
$313K |
$1.4M |
$-1.1M |
$-2.9M |
| Jan 2027 |
$1.7M |
$1.5M |
$225K |
$-1.8M |
| Dec 2026 |
$316K |
$1.4M |
$-1.1M |
$-2.0M |