Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.5M |
| Staff Wages | $58K |
| Transfer Amortization | $24K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $747K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.8M |
$2.4M |
$375K |
$36.6M |
| Oct 2027 |
$2.8M |
$2.6M |
$159K |
$36.2M |
| Sep 2027 |
$2.7M |
$2.4M |
$352K |
$36.0M |
| Aug 2027 |
$4.2M |
$2.3M |
$1.9M |
$35.6M |
| Jul 2027 |
$4.2M |
$2.2M |
$2.0M |
$33.7M |
| Jun 2027 |
$11.5M |
$2.2M |
$9.3M |
$31.7M |
| May 2027 |
$4.2M |
$2.2M |
$2.0M |
$22.3M |
| Apr 2027 |
$4.2M |
$2.5M |
$1.7M |
$20.3M |
| Mar 2027 |
$4.2M |
$2.2M |
$2.0M |
$18.6M |
| Feb 2027 |
$5.0M |
$2.2M |
$2.8M |
$16.5M |
| Jan 2027 |
$5.7M |
$2.2M |
$3.5M |
$13.7M |
| Dec 2026 |
$5.6M |
$2.1M |
$3.5M |
$10.1M |