Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.0M |
| Staff Wages | $37K |
| Transfer Amortization | $937 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $733K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.4M |
$1.8M |
$9.6M |
$66.1M |
| Oct 2027 |
$5.7M |
$1.8M |
$3.9M |
$56.5M |
| Sep 2027 |
$17.6M |
$855K |
$16.8M |
$52.6M |
| Aug 2027 |
$2.5M |
$842K |
$1.6M |
$35.8M |
| Jul 2027 |
$2.4M |
$837K |
$1.6M |
$34.2M |
| Jun 2027 |
$4.4M |
$844K |
$3.5M |
$32.6M |
| May 2027 |
$2.5M |
$840K |
$1.6M |
$29.1M |
| Apr 2027 |
$3.7M |
$843K |
$2.9M |
$27.4M |
| Mar 2027 |
$4.3M |
$842K |
$3.5M |
$24.6M |
| Feb 2027 |
$2.6M |
$839K |
$1.7M |
$21.1M |
| Jan 2027 |
$3.7M |
$844K |
$2.9M |
$19.4M |
| Dec 2026 |
$3.4M |
$534K |
$2.9M |
$16.5M |