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) | $105K |
Expense Breakdown
| Player Wages | $644K |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $57K |
| Facility Maintenance | $631K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.6M |
$1.4M |
$187K |
$1.5M |
| Oct 2027 |
$1.8M |
$1.6M |
$171K |
$1.3M |
| Sep 2027 |
$1.5M |
$1.3M |
$260K |
$1.1M |
| Aug 2027 |
$1.5M |
$1.4M |
$105K |
$873K |
| Jul 2027 |
$1.5M |
$1.3M |
$253K |
$768K |
| Jun 2027 |
$2.2M |
$691K |
$1.5M |
$515K |
| May 2027 |
$1.4M |
$695K |
$714K |
$-994K |
| Apr 2027 |
$1.4M |
$705K |
$713K |
$-1.7M |
| Mar 2027 |
$559K |
$799K |
$-240K |
$-2.4M |
| Feb 2027 |
$573K |
$905K |
$-332K |
$-2.2M |
| Jan 2027 |
$161K |
$883K |
$-722K |
$-1.8M |
| Dec 2026 |
$163K |
$828K |
$-665K |
$-1.1M |