Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $295K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $54K |
| Transfer Amortization | $21K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $735K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$4.8M |
$3.9M |
$972K |
$25.9M |
| Nov 2027 |
$4.8M |
$3.9M |
$925K |
$24.9M |
| Oct 2027 |
$5.4M |
$3.9M |
$1.6M |
$23.9M |
| Sep 2027 |
$5.4M |
$3.6M |
$1.7M |
$22.3M |
| Aug 2027 |
$5.3M |
$3.3M |
$1.9M |
$20.6M |
| Jul 2027 |
$5.2M |
$3.3M |
$1.9M |
$18.6M |
| Jun 2027 |
$12.3M |
$3.4M |
$8.8M |
$16.7M |
| May 2027 |
$5.2M |
$3.5M |
$1.7M |
$7.9M |
| Apr 2027 |
$5.2M |
$3.5M |
$1.7M |
$6.1M |
| Mar 2027 |
$5.8M |
$3.5M |
$2.3M |
$4.4M |
| Feb 2027 |
$5.3M |
$3.5M |
$1.8M |
$2.1M |
| Jan 2027 |
$2.2M |
$3.0M |
$-835K |
$256K |