Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $55K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $664K |
| Staff Wages | $34K |
| Transfer Amortization | $1K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $701K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.6M |
$1.4M |
$1.2M |
$8.1M |
| Oct 2027 |
$2.6M |
$1.6M |
$1.0M |
$6.8M |
| Sep 2027 |
$2.3M |
$1.3M |
$1.1M |
$5.8M |
| Aug 2027 |
$2.4M |
$1.3M |
$1.1M |
$4.7M |
| Jul 2027 |
$2.3M |
$1.3M |
$1.0M |
$3.7M |
| Jun 2027 |
$3.5M |
$1.3M |
$2.2M |
$2.6M |
| May 2027 |
$2.4M |
$836K |
$1.5M |
$399K |
| Apr 2027 |
$2.4M |
$836K |
$1.5M |
$-1.1M |
| Mar 2027 |
$955K |
$831K |
$125K |
$-2.7M |
| Feb 2027 |
$284K |
$859K |
$-575K |
$-2.8M |
| Jan 2027 |
$304K |
$933K |
$-629K |
$-2.2M |
| Dec 2026 |
$272K |
$831K |
$-559K |
$-1.6M |