Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $140K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $667K |
| Staff Wages | $30K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $9K |
| Facility Maintenance | $693K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$1.9M |
$1.4M |
$514K |
$21.9M |
| Oct 2027 |
$1.9M |
$1.5M |
$374K |
$21.4M |
| Sep 2027 |
$2.2M |
$1.4M |
$776K |
$21.0M |
| Aug 2027 |
$2.1M |
$1.3M |
$780K |
$20.3M |
| Jul 2027 |
$2.1M |
$1.3M |
$753K |
$19.5M |
| Jun 2027 |
$2.8M |
$1.3M |
$1.4M |
$18.7M |
| May 2027 |
$2.1M |
$1.3M |
$724K |
$17.3M |
| Apr 2027 |
$3.3M |
$1.4M |
$1.9M |
$16.6M |
| Mar 2027 |
$3.3M |
$1.4M |
$2.0M |
$14.6M |
| Feb 2027 |
$2.2M |
$1.4M |
$817K |
$12.6M |
| Jan 2027 |
$2.8M |
$1.0M |
$1.7M |
$11.8M |
| Dec 2026 |
$3.2M |
$911K |
$2.3M |
$10.1M |