Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $369K |
| Sponsorship | $0 |
| Merchandising | $172K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $62K |
| Transfer Amortization | $0 |
| Debt Interest | $6K |
| Loan Fees (Out) | $146K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.6M |
$5.5M |
$-874K |
$-1.7M |
| Oct 2027 |
$4.1M |
$5.8M |
$-1.7M |
$-869K |
| Sep 2027 |
$4.4M |
$6.6M |
$-2.2M |
$823K |
| Aug 2027 |
$3.7M |
$6.1M |
$-2.4M |
$3.1M |
| Jul 2027 |
$7.1M |
$4.4M |
$2.7M |
$5.5M |
| Jun 2027 |
$3.7M |
$4.6M |
$-980K |
$2.8M |
| May 2027 |
$3.7M |
$4.9M |
$-1.2M |
$3.8M |
| Apr 2027 |
$3.7M |
$5.2M |
$-1.5M |
$5.0M |
| Mar 2027 |
$3.8M |
$4.5M |
$-746K |
$6.5M |
| Feb 2027 |
$1.4M |
$4.0M |
$-2.6M |
$7.3M |
| Jan 2027 |
$1.4M |
$3.8M |
$-2.4M |
$9.8M |
| Dec 2026 |
$485K |
$4.1M |
$-3.6M |
$12.2M |