Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $296K |
| Matchday Revenue | $179K |
| Sponsorship | $65K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $93K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $54K |
| Transfer Amortization | $11K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.1M |
$4.4M |
$1.8M |
$21.1M |
| Oct 2027 |
$6.2M |
$8.4M |
$-2.2M |
$19.4M |
| Sep 2027 |
$7.3M |
$5.2M |
$2.0M |
$21.5M |
| Aug 2027 |
$5.7M |
$4.0M |
$1.8M |
$19.5M |
| Jul 2027 |
$5.7M |
$3.1M |
$2.6M |
$31.7M |
| Jun 2027 |
$8.4M |
$3.3M |
$5.1M |
$29.7M |
| May 2027 |
$5.9M |
$4.8M |
$1.1M |
$24.6M |
| Apr 2027 |
$6.4M |
$3.9M |
$2.6M |
$23.5M |
| Mar 2027 |
$6.6M |
$4.4M |
$2.1M |
$20.9M |
| Feb 2027 |
$6.9M |
$4.5M |
$2.4M |
$18.8M |
| Jan 2027 |
$6.9M |
$4.4M |
$2.6M |
$16.4M |
| Dec 2026 |
$7.1M |
$4.0M |
$3.0M |
$13.9M |