Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $194K |
| Sponsorship | $0 |
| Merchandising | $106K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $127K |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $54K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.9M |
$5.2M |
$-1.3M |
$45.4M |
| Oct 2027 |
$41.7M |
$5.5M |
$36.2M |
$46.7M |
| Sep 2027 |
$4.5M |
$5.7M |
$-1.2M |
$10.5M |
| Aug 2027 |
$4.4M |
$4.8M |
$-443K |
$11.7M |
| Jul 2027 |
$4.2M |
$4.5M |
$-296K |
$12.1M |
| Jun 2027 |
$9.0M |
$4.4M |
$4.6M |
$12.4M |
| May 2027 |
$4.2M |
$4.3M |
$-127K |
$7.8M |
| Apr 2027 |
$4.3M |
$4.9M |
$-631K |
$7.9M |
| Mar 2027 |
$4.5M |
$4.3M |
$144K |
$8.5M |
| Feb 2027 |
$4.6M |
$4.5M |
$97K |
$8.4M |
| Jan 2027 |
$5.3M |
$4.5M |
$794K |
$8.3M |
| Dec 2026 |
$5.9M |
$4.5M |
$1.4M |
$7.5M |