Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $151K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $34K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $829K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.8M |
$2.3M |
$4.6M |
$74.9M |
| Oct 2027 |
$4.4M |
$2.3M |
$2.1M |
$70.3M |
| Sep 2027 |
$9.0M |
$1.1M |
$7.9M |
$68.2M |
| Aug 2027 |
$2.6M |
$1.1M |
$1.5M |
$60.3M |
| Jul 2027 |
$2.5M |
$1.1M |
$1.4M |
$58.8M |
| Jun 2027 |
$4.1M |
$1.1M |
$3.0M |
$57.4M |
| May 2027 |
$2.5M |
$1.1M |
$1.4M |
$54.4M |
| Apr 2027 |
$5.7M |
$1.1M |
$4.6M |
$53.0M |
| Mar 2027 |
$5.7M |
$1.2M |
$4.6M |
$48.5M |
| Feb 2027 |
$2.5M |
$1.1M |
$1.4M |
$43.9M |
| Jan 2027 |
$6.2M |
$1.1M |
$5.1M |
$42.5M |
| Dec 2026 |
$7.4M |
$782K |
$6.6M |
$37.4M |