Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $1.0M |
| Sponsorship | $0 |
| Merchandising | $133K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $114K |
| Transfer Amortization | $0 |
| Debt Interest | $26K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.5M |
$9.4M |
$-3.9M |
$-6.5M |
| Oct 2027 |
$5.5M |
$12.1M |
$-6.6M |
$-2.5M |
| Sep 2027 |
$6.8M |
$12.1M |
$-5.3M |
$4.1M |
| Aug 2027 |
$5.2M |
$8.1M |
$-2.9M |
$9.4M |
| Jul 2027 |
$5.2M |
$7.2M |
$-2.0M |
$12.3M |
| Jun 2027 |
$18.1M |
$7.7M |
$10.4M |
$14.3M |
| May 2027 |
$5.6M |
$10.0M |
$-4.3M |
$3.9M |
| Apr 2027 |
$6.4M |
$8.2M |
$-1.8M |
$8.3M |
| Mar 2027 |
$7.3M |
$8.9M |
$-1.6M |
$10.1M |
| Feb 2027 |
$6.3M |
$9.8M |
$-3.5M |
$11.6M |
| Jan 2027 |
$6.7M |
$8.9M |
$-2.2M |
$15.1M |
| Dec 2026 |
$7.8M |
$9.5M |
$-1.7M |
$17.3M |