Income Breakdown
| TV Revenue | $2.2M |
| TV Placement Bonus | $919K |
| Matchday Revenue | $308K |
| Sponsorship | $145K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.5M |
| Staff Wages | $78K |
| Transfer Amortization | $25K |
| Debt Interest | $11K |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.9M |
$3.9M |
$2.0M |
$-2.7M |
| Oct 2027 |
$6.1M |
$6.9M |
$-756K |
$-4.8M |
| Sep 2027 |
$10.7M |
$4.5M |
$6.2M |
$-4.0M |
| Aug 2027 |
$5.8M |
$4.1M |
$1.7M |
$42.3M |
| Jul 2027 |
$8.7M |
$4.1M |
$4.6M |
$40.6M |
| Jun 2027 |
$8.8M |
$3.7M |
$5.1M |
$35.9M |
| May 2027 |
$5.5M |
$3.7M |
$1.8M |
$30.8M |
| Apr 2027 |
$6.0M |
$3.8M |
$2.2M |
$29.0M |
| Mar 2027 |
$6.8M |
$4.1M |
$2.7M |
$26.8M |
| Feb 2027 |
$8.2M |
$4.5M |
$3.7M |
$24.0M |
| Jan 2027 |
$6.2M |
$4.2M |
$2.0M |
$20.3M |
| Dec 2026 |
$6.2M |
$4.3M |
$1.9M |
$18.2M |