Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $40K |
| Sponsorship | $54K |
| Merchandising | $924K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $46K |
| Transfer Amortization | $307K |
| Debt Interest | $17K |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.8M |
$4.3M |
$1.4M |
$-4.6M |
| Oct 2027 |
$6.2M |
$5.4M |
$835K |
$-6.4M |
| Sep 2027 |
$7.5M |
$5.3M |
$2.2M |
$-7.5M |
| Aug 2027 |
$5.2M |
$3.9M |
$1.2M |
$-9.7M |
| Jul 2027 |
$5.2M |
$3.3M |
$2.0M |
$15.4M |
| Jun 2027 |
$6.6M |
$3.3M |
$3.3M |
$13.8M |
| May 2027 |
$5.3M |
$3.9M |
$1.5M |
$10.2M |
| Apr 2027 |
$5.3M |
$7.4M |
$-2.1M |
$8.5M |
| Mar 2027 |
$5.6M |
$3.0M |
$2.6M |
$10.3M |
| Feb 2027 |
$5.9M |
$2.8M |
$3.0M |
$20.7M |
| Jan 2027 |
$6.0M |
$2.7M |
$3.3M |
$17.7M |
| Dec 2026 |
$5.9M |
$2.4M |
$3.5M |
$14.4M |