Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $758K |
| Matchday Revenue | $52K |
| Sponsorship | $40K |
| Merchandising | $816K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $68K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $40K |
| Transfer Amortization | $79K |
| Debt Interest | $3K |
| Loan Fees (Out) | $65K |
| Facility Maintenance | $843K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.2M |
$3.4M |
$775K |
$-1.4M |
| Oct 2027 |
$4.0M |
$3.3M |
$720K |
$-2.2M |
| Sep 2027 |
$4.2M |
$3.2M |
$1.1M |
$-3.0M |
| Aug 2027 |
$4.9M |
$3.3M |
$1.6M |
$-4.2M |
| Jul 2027 |
$4.4M |
$3.1M |
$1.3M |
$-5.9M |
| Jun 2027 |
$5.0M |
$3.3M |
$1.7M |
$-7.3M |
| May 2027 |
$3.8M |
$2.9M |
$879K |
$-9.1M |
| Apr 2027 |
$3.9M |
$2.7M |
$1.3M |
$13.2M |
| Mar 2027 |
$3.9M |
$2.2M |
$1.7M |
$12.9M |
| Feb 2027 |
$3.9M |
$2.2M |
$1.7M |
$13.2M |
| Jan 2027 |
$3.9M |
$2.4M |
$1.5M |
$11.5M |
| Dec 2026 |
$4.9M |
$2.1M |
$2.8M |
$10.0M |