Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $47K |
| Transfer Amortization | $9K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $636K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.8M |
$1.7M |
$1.1M |
$3.1M |
| Oct 2027 |
$3.0M |
$2.5M |
$439K |
$1.9M |
| Sep 2027 |
$3.0M |
$1.9M |
$1.1M |
$1.5M |
| Aug 2027 |
$3.1M |
$1.4M |
$1.7M |
$336K |
| Jul 2027 |
$1.4M |
$1.3M |
$76K |
$-1.4M |
| Jun 2027 |
$1.3M |
$1.3M |
$11K |
$-1.5M |
| May 2027 |
$1.5M |
$1.1M |
$386K |
$-1.5M |
| Apr 2027 |
$461K |
$1.1M |
$-652K |
$-1.9M |
| Mar 2027 |
$353K |
$984K |
$-631K |
$-1.2M |
| Feb 2027 |
$313K |
$872K |
$-559K |
$-618K |
| Jan 2027 |
$1.7M |
$904K |
$811K |
$-68K |
| Dec 2026 |
$316K |
$894K |
$-578K |
$-888K |