Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $21K |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $56K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $658K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.5M |
$2.4M |
$52K |
$6.5M |
| Oct 2027 |
$2.5M |
$2.7M |
$-152K |
$6.4M |
| Sep 2027 |
$2.5M |
$1.9M |
$623K |
$6.6M |
| Aug 2027 |
$2.2M |
$1.7M |
$544K |
$5.9M |
| Jul 2027 |
$2.4M |
$2.2M |
$145K |
$5.4M |
| Jun 2027 |
$3.3M |
$2.4M |
$903K |
$5.3M |
| May 2027 |
$2.2M |
$1.7M |
$550K |
$4.4M |
| Apr 2027 |
$2.3M |
$2.4M |
$-142K |
$3.8M |
| Mar 2027 |
$2.3M |
$1.9M |
$387K |
$3.9M |
| Feb 2027 |
$2.3M |
$1.8M |
$517K |
$3.6M |
| Jan 2027 |
$938K |
$1.4M |
$-483K |
$3.0M |
| Dec 2026 |
$904K |
$1.4M |
$-516K |
$3.5M |