Income Breakdown
| TV Revenue | $1.6M |
| 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 | $1.1M |
| Staff Wages | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $15K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $135K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.7M |
$1.3M |
$465K |
$-2.7M |
| Oct 2027 |
$689K |
$1.4M |
$-711K |
$-3.2M |
| Sep 2027 |
$695K |
$1.1M |
$-380K |
$-2.5M |
| Aug 2027 |
$778K |
$1.0M |
$-233K |
$-2.1M |
| Jul 2027 |
$767K |
$940K |
$-173K |
$-1.9M |
| Jun 2027 |
$1.4M |
$1.0M |
$397K |
$-1.7M |
| May 2027 |
$761K |
$1.1M |
$-383K |
$-2.1M |
| Apr 2027 |
$761K |
$1.0M |
$-281K |
$-1.7M |
| Mar 2027 |
$767K |
$1.0M |
$-273K |
$-1.4M |
| Feb 2027 |
$758K |
$1.4M |
$-685K |
$-1.2M |
| Jan 2027 |
$763K |
$1.1M |
$-359K |
$-466K |
| Dec 2026 |
$235K |
$1.1M |
$-863K |
$-107K |