Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $34K |
| Sponsorship | $283K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $72K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.1M |
$3.0M |
$3.1M |
$59.4M |
| Oct 2027 |
$7.4M |
$4.0M |
$3.4M |
$56.3M |
| Sep 2027 |
$6.2M |
$3.8M |
$2.4M |
$52.9M |
| Aug 2027 |
$6.9M |
$5.4M |
$1.5M |
$50.5M |
| Jul 2027 |
$6.3M |
$3.5M |
$2.8M |
$49.1M |
| Jun 2027 |
$6.9M |
$3.8M |
$3.1M |
$46.3M |
| May 2027 |
$6.8M |
$3.5M |
$3.3M |
$43.1M |
| Apr 2027 |
$6.4M |
$3.4M |
$2.9M |
$39.9M |
| Mar 2027 |
$7.9M |
$4.1M |
$3.7M |
$36.9M |
| Feb 2027 |
$7.9M |
$3.1M |
$4.8M |
$39.8M |
| Jan 2027 |
$12.8M |
$3.1M |
$9.7M |
$34.9M |
| Dec 2026 |
$7.9M |
$2.9M |
$5.0M |
$25.2M |