Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $262K |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $38K |
| Transfer Amortization | $14K |
| Debt Interest | $0 |
| Loan Fees (Out) | $35K |
| Facility Maintenance | $798K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.6M |
$2.5M |
$4.1M |
$43.2M |
| Oct 2027 |
$5.0M |
$2.5M |
$2.5M |
$39.1M |
| Sep 2027 |
$7.2M |
$2.2M |
$5.0M |
$36.6M |
| Aug 2027 |
$4.2M |
$2.1M |
$2.1M |
$31.5M |
| Jul 2027 |
$3.6M |
$2.1M |
$1.5M |
$29.4M |
| Jun 2027 |
$3.6M |
$2.2M |
$1.4M |
$27.9M |
| May 2027 |
$3.6M |
$2.1M |
$1.5M |
$26.4M |
| Apr 2027 |
$2.9M |
$2.1M |
$790K |
$24.9M |
| Mar 2027 |
$3.6M |
$1.9M |
$1.6M |
$24.1M |
| Feb 2027 |
$3.5M |
$1.9M |
$1.5M |
$22.5M |
| Jan 2027 |
$7.9M |
$1.5M |
$6.4M |
$20.9M |
| Dec 2026 |
$4.4M |
$1.6M |
$2.9M |
$14.5M |