Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $88K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $49K |
| Transfer Amortization | $57K |
| Debt Interest | $7K |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $155K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.4M |
$2.1M |
$-674K |
$-1.9M |
| Oct 2027 |
$1.2M |
$2.5M |
$-1.3M |
$-1.3M |
| Sep 2027 |
$1.7M |
$1.5M |
$173K |
$-32K |
| Aug 2027 |
$1.7M |
$1.4M |
$293K |
$-262K |
| Jul 2027 |
$1.8M |
$1.4M |
$373K |
$-612K |
| Jun 2027 |
$2.9M |
$1.3M |
$1.6M |
$-1.0M |
| May 2027 |
$1.7M |
$2.2M |
$-476K |
$-2.7M |
| Apr 2027 |
$1.7M |
$1.3M |
$430K |
$-2.3M |
| Mar 2027 |
$1.7M |
$1.5M |
$148K |
$-2.8M |
| Feb 2027 |
$1.4M |
$1.7M |
$-306K |
$-3.0M |
| Jan 2027 |
$566K |
$1.7M |
$-1.2M |
$-2.7M |
| Dec 2026 |
$685K |
$1.6M |
$-910K |
$-1.6M |