Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $790K |
| Matchday Revenue | $1.9M |
| Sponsorship | $0 |
| Merchandising | $173K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $92K |
| Transfer Amortization | $67K |
| Debt Interest | $0 |
| Loan Fees (Out) | $61K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.6M |
$7.4M |
$3.2M |
$60.4M |
| Oct 2027 |
$8.8M |
$8.7M |
$103K |
$57.1M |
| Sep 2027 |
$7.7M |
$6.9M |
$797K |
$57.0M |
| Aug 2027 |
$4.1M |
$6.2M |
$-2.1M |
$56.1M |
| Jul 2027 |
$4.7M |
$5.9M |
$-1.2M |
$80.6M |
| Jun 2027 |
$11.8M |
$5.7M |
$6.1M |
$81.8M |
| May 2027 |
$4.0M |
$5.6M |
$-1.6M |
$75.6M |
| Apr 2027 |
$8.3M |
$5.8M |
$2.6M |
$77.1M |
| Mar 2027 |
$7.3M |
$5.7M |
$1.6M |
$74.5M |
| Feb 2027 |
$4.6M |
$5.6M |
$-969K |
$72.8M |
| Jan 2027 |
$8.8M |
$5.7M |
$3.1M |
$73.7M |
| Dec 2026 |
$16.9M |
$6.1M |
$10.8M |
$70.6M |