Income Breakdown
| TV Revenue | $2.5M |
| TV Placement Bonus | $910K |
| Matchday Revenue | $64K |
| Sponsorship | $178K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $271K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $74K |
| Transfer Amortization | $2K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.8M |
$3.2M |
$2.6M |
$17.1M |
| Oct 2027 |
$5.8M |
$3.8M |
$2.0M |
$14.5M |
| Sep 2027 |
$5.9M |
$3.7M |
$2.2M |
$12.5M |
| Aug 2027 |
$3.3M |
$2.4M |
$869K |
$10.4M |
| Jul 2027 |
$2.8M |
$2.2M |
$605K |
$9.5M |
| Jun 2027 |
$2.8M |
$2.0M |
$733K |
$8.9M |
| May 2027 |
$2.4M |
$2.8M |
$-360K |
$8.2M |
| Apr 2027 |
$3.2M |
$2.2M |
$974K |
$8.5M |
| Mar 2027 |
$2.6M |
$2.3M |
$268K |
$7.6M |
| Feb 2027 |
$2.9M |
$2.6M |
$337K |
$7.3M |
| Jan 2027 |
$2.6M |
$2.4M |
$157K |
$7.0M |
| Dec 2026 |
$2.6M |
$2.0M |
$628K |
$6.8M |