Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $221K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $46K |
| Transfer Amortization | $8K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $831K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.8M |
$2.9M |
$2.9M |
$37.5M |
| Oct 2027 |
$4.5M |
$2.3M |
$2.2M |
$34.6M |
| Sep 2027 |
$5.9M |
$2.0M |
$3.9M |
$32.4M |
| Aug 2027 |
$2.3M |
$1.9M |
$461K |
$28.5M |
| Jul 2027 |
$2.3M |
$2.1M |
$237K |
$28.0M |
| Jun 2027 |
$3.5M |
$1.8M |
$1.7M |
$27.8M |
| May 2027 |
$2.3M |
$1.8M |
$463K |
$26.1M |
| Apr 2027 |
$3.5M |
$1.9M |
$1.7M |
$25.6M |
| Mar 2027 |
$3.6M |
$2.0M |
$1.5M |
$23.9M |
| Feb 2027 |
$2.2M |
$2.7M |
$-486K |
$22.4M |
| Jan 2027 |
$3.8M |
$2.0M |
$1.8M |
$22.9M |
| Dec 2026 |
$4.5M |
$1.5M |
$3.0M |
$21.0M |