Income Breakdown
| TV Revenue | $1.8M |
| TV Placement Bonus | $183K |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $115K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $49K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $15K |
| Facility Maintenance | $848K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$2.3M |
$3.0M |
$-687K |
$66.5M |
| Oct 2027 |
$2.3M |
$2.6M |
$-219K |
$67.2M |
| Sep 2027 |
$2.3M |
$2.3M |
$74K |
$67.4M |
| Aug 2027 |
$2.9M |
$2.1M |
$870K |
$67.3M |
| Jul 2027 |
$2.8M |
$2.3M |
$471K |
$66.5M |
| Jun 2027 |
$5.0M |
$1.7M |
$3.2M |
$66.0M |
| May 2027 |
$2.8M |
$1.9M |
$856K |
$62.7M |
| Apr 2027 |
$8.7M |
$1.8M |
$7.0M |
$61.9M |
| Mar 2027 |
$5.9M |
$1.7M |
$4.2M |
$54.9M |
| Feb 2027 |
$2.9M |
$2.1M |
$864K |
$50.7M |
| Jan 2027 |
$6.4M |
$1.7M |
$4.8M |
$49.8M |
| Dec 2026 |
$14.8M |
$1.6M |
$13.1M |
$45.0M |