Income Breakdown
| TV Revenue | $3.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $0 |
| Sponsorship | $0 |
| Merchandising | $116K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $68K |
| Transfer Amortization | $49K |
| Debt Interest | $0 |
| Loan Fees (Out) | $256K |
| Facility Maintenance | $815K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.4M |
$4.0M |
$2.4M |
$47.4M |
| Oct 2027 |
$4.7M |
$6.1M |
$-1.4M |
$45.0M |
| Sep 2027 |
$7.1M |
$4.6M |
$2.5M |
$46.4M |
| Aug 2027 |
$3.6M |
$5.2M |
$-1.7M |
$43.8M |
| Jul 2027 |
$3.3M |
$4.3M |
$-926K |
$45.5M |
| Jun 2027 |
$3.2M |
$4.6M |
$-1.3M |
$46.3M |
| May 2027 |
$3.2M |
$4.2M |
$-955K |
$47.6M |
| Apr 2027 |
$3.6M |
$4.3M |
$-745K |
$48.5M |
| Mar 2027 |
$3.2M |
$3.7M |
$-456K |
$49.2M |
| Feb 2027 |
$3.2M |
$3.4M |
$-143K |
$49.6M |
| Jan 2027 |
$9.5M |
$3.4M |
$6.2M |
$49.7M |
| Dec 2026 |
$9.6M |
$3.5M |
$6.1M |
$43.5M |