Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $102K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $73K |
| Transfer Amortization | $29K |
| Debt Interest | $0 |
| Loan Fees (Out) | $50K |
| Facility Maintenance | $751K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12.6M |
$3.1M |
$9.5M |
$36.8M |
| Oct 2027 |
$8.0M |
$3.8M |
$4.2M |
$27.3M |
| Sep 2027 |
$19.7M |
$3.0M |
$16.7M |
$23.1M |
| Aug 2027 |
$3.1M |
$2.8M |
$376K |
$6.3M |
| Jul 2027 |
$3.3M |
$2.7M |
$550K |
$5.9M |
| Jun 2027 |
$5.8M |
$2.7M |
$3.1M |
$5.3M |
| May 2027 |
$3.1M |
$2.7M |
$481K |
$2.2M |
| Apr 2027 |
$3.2M |
$2.6M |
$507K |
$1.7M |
| Mar 2027 |
$3.5M |
$2.8M |
$723K |
$1.1M |
| Feb 2027 |
$3.2M |
$3.3M |
$-133K |
$364K |
| Jan 2027 |
$3.4M |
$2.3M |
$1.1M |
$468K |
| Dec 2026 |
$1.4M |
$2.3M |
$-974K |
$-666K |