Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $329K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $62K |
| Transfer Amortization | $100K |
| Debt Interest | $0 |
| Loan Fees (Out) | $226K |
| Facility Maintenance | $736K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.5M |
$4.1M |
$6.3M |
$28.1M |
| Oct 2027 |
$10.8M |
$6.3M |
$4.6M |
$21.7M |
| Sep 2027 |
$20.6M |
$4.0M |
$16.6M |
$17.0M |
| Aug 2027 |
$4.3M |
$4.2M |
$79K |
$312K |
| Jul 2027 |
$4.2M |
$4.0M |
$216K |
$133K |
| Jun 2027 |
$3.6M |
$4.2M |
$-644K |
$-184K |
| May 2027 |
$3.2M |
$4.0M |
$-750K |
$360K |
| Apr 2027 |
$1.5M |
$3.7M |
$-2.2M |
$1.0M |
| Mar 2027 |
$1.3M |
$3.2M |
$-1.9M |
$3.1M |
| Feb 2027 |
$1.3M |
$2.7M |
$-1.5M |
$4.9M |
| Jan 2027 |
$3.4M |
$2.7M |
$657K |
$6.3M |
| Dec 2026 |
$1.3M |
$2.7M |
$-1.4M |
$5.5M |