Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $125K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $49K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $67K |
| Facility Maintenance | $691K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.1M |
$1.8M |
$332K |
$1.2M |
| Oct 2027 |
$2.6M |
$2.2M |
$382K |
$855K |
| Sep 2027 |
$2.6M |
$1.8M |
$850K |
$470K |
| Aug 2027 |
$919K |
$1.3M |
$-365K |
$-383K |
| Jul 2027 |
$877K |
$1.3M |
$-375K |
$-22K |
| Jun 2027 |
$2.0M |
$1.1M |
$898K |
$349K |
| May 2027 |
$841K |
$1.1M |
$-288K |
$-553K |
| Apr 2027 |
$841K |
$1.1M |
$-308K |
$-269K |
| Mar 2027 |
$848K |
$1.1M |
$-295K |
$36K |
| Feb 2027 |
$838K |
$1.1M |
$-294K |
$327K |
| Jan 2027 |
$999K |
$1.2M |
$-181K |
$618K |
| Dec 2026 |
$1.0M |
$1.4M |
$-428K |
$795K |