Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $69K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $153K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $55K |
| Transfer Amortization | $252K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $975K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.7M |
$4.4M |
$1.4M |
$9.9M |
| Oct 2027 |
$5.8M |
$8.2M |
$-2.4M |
$8.3M |
| Sep 2027 |
$6.2M |
$6.4M |
$-199K |
$10.4M |
| Aug 2027 |
$6.1M |
$3.4M |
$2.7M |
$10.4M |
| Jul 2027 |
$6.9M |
$3.2M |
$3.7M |
$34.3M |
| Jun 2027 |
$8.7M |
$2.9M |
$5.9M |
$32.2M |
| May 2027 |
$6.1M |
$4.9M |
$1.2M |
$26.3M |
| Apr 2027 |
$5.9M |
$3.3M |
$2.7M |
$25.1M |
| Mar 2027 |
$6.2M |
$3.4M |
$2.8M |
$22.5M |
| Feb 2027 |
$6.1M |
$3.6M |
$2.6M |
$19.7M |
| Jan 2027 |
$6.3M |
$3.7M |
$2.6M |
$17.1M |
| Dec 2026 |
$6.5M |
$3.2M |
$3.3M |
$14.5M |