Income Breakdown
| TV Revenue | $5.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $3.0M |
| Sponsorship | $0 |
| Merchandising | $426K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $76K |
| Transfer Amortization | $0 |
| Debt Interest | $144K |
| Loan Fees (Out) | $182K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.8M |
$8.1M |
$668K |
$-25.6M |
| Oct 2027 |
$6.6M |
$7.5M |
$-919K |
$-26.3M |
| Sep 2027 |
$19.8M |
$11.7M |
$8.2M |
$-25.4M |
| Aug 2027 |
$5.1M |
$7.8M |
$-2.7M |
$-33.6M |
| Jul 2027 |
$6.5M |
$8.5M |
$-1.9M |
$-30.9M |
| Jun 2027 |
$16.0M |
$8.5M |
$7.4M |
$-28.9M |
| May 2027 |
$7.4M |
$8.9M |
$-1.5M |
$-36.4M |
| Apr 2027 |
$9.0M |
$11.5M |
$-2.5M |
$-34.8M |
| Mar 2027 |
$10.6M |
$8.8M |
$1.8M |
$-32.3M |
| Feb 2027 |
$8.6M |
$8.8M |
$-190K |
$-34.1M |
| Jan 2027 |
$11.9M |
$10.9M |
$1.0M |
$-33.9M |
| Dec 2026 |
$4.4M |
$7.8M |
$-3.4M |
$-34.9M |