Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $826K |
| Sponsorship | $0 |
| Merchandising | $207K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $6.3M |
| Staff Wages | $68K |
| Transfer Amortization | $98K |
| Debt Interest | $200K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.0M |
$8.4M |
$-3.4M |
$-34.8M |
| Oct 2027 |
$5.4M |
$9.9M |
$-4.5M |
$-31.4M |
| Sep 2027 |
$4.1M |
$9.3M |
$-5.2M |
$-27.0M |
| Aug 2027 |
$3.8M |
$6.6M |
$-2.8M |
$-21.9M |
| Jul 2027 |
$3.8M |
$6.2M |
$-2.4M |
$38.6M |
| Jun 2027 |
$57.0M |
$6.1M |
$50.9M |
$40.8M |
| May 2027 |
$3.7M |
$6.4M |
$-2.7M |
$-10.2M |
| Apr 2027 |
$4.2M |
$5.8M |
$-1.6M |
$-7.6M |
| Mar 2027 |
$5.0M |
$6.2M |
$-1.2M |
$-6.1M |
| Feb 2027 |
$4.7M |
$6.6M |
$-1.9M |
$-5.0M |
| Jan 2027 |
$4.6M |
$6.6M |
$-2.0M |
$-3.2M |
| Dec 2026 |
$4.7M |
$6.6M |
$-1.9M |
$-1.3M |