Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $494K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $68K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $37K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.5M |
$2.7M |
$842K |
$3.7M |
| Oct 2027 |
$3.5M |
$2.7M |
$799K |
$2.8M |
| Sep 2027 |
$3.5M |
$3.2M |
$382K |
$2.0M |
| Aug 2027 |
$3.6M |
$3.6M |
$34K |
$1.6M |
| Jul 2027 |
$3.7M |
$2.5M |
$1.2M |
$1.6M |
| Jun 2027 |
$7.2M |
$2.6M |
$4.5M |
$381K |
| May 2027 |
$3.7M |
$3.1M |
$629K |
$-4.2M |
| Apr 2027 |
$1.6M |
$2.1M |
$-496K |
$-4.8M |
| Mar 2027 |
$1.5M |
$2.1M |
$-646K |
$-4.3M |
| Feb 2027 |
$389K |
$1.9M |
$-1.5M |
$-3.7M |
| Jan 2027 |
$378K |
$1.8M |
$-1.5M |
$-2.2M |
| Dec 2026 |
$72K |
$1.6M |
$-1.5M |
$-739K |