Income Breakdown
| TV Revenue | $3.3M |
| 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 | $1.0M |
| Staff Wages | $48K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $685K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.4M |
$1.7M |
$1.7M |
$25.8M |
| Oct 2027 |
$3.4M |
$1.6M |
$1.9M |
$24.1M |
| Sep 2027 |
$2.7M |
$1.5M |
$1.2M |
$22.3M |
| Aug 2027 |
$3.5M |
$1.4M |
$2.1M |
$21.0M |
| Jul 2027 |
$3.5M |
$1.3M |
$2.2M |
$19.0M |
| Jun 2027 |
$8.4M |
$1.3M |
$7.1M |
$16.8M |
| May 2027 |
$3.5M |
$1.3M |
$2.2M |
$9.7M |
| Apr 2027 |
$3.5M |
$1.3M |
$2.2M |
$7.6M |
| Mar 2027 |
$3.5M |
$1.3M |
$2.2M |
$5.4M |
| Feb 2027 |
$3.5M |
$1.4M |
$2.0M |
$3.2M |
| Jan 2027 |
$1.4M |
$1.0M |
$359K |
$1.2M |
| Dec 2026 |
$1.6M |
$987K |
$634K |
$795K |