Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $0 |
| Matchday Revenue | $70K |
| Sponsorship | $68K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $44K |
| Transfer Amortization | $15K |
| Debt Interest | $0 |
| Loan Fees (Out) | $21K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.3M |
$4.0M |
$2.3M |
$19.4M |
| Oct 2027 |
$6.7M |
$4.0M |
$2.6M |
$17.1M |
| Sep 2027 |
$7.9M |
$5.6M |
$2.3M |
$14.4M |
| Aug 2027 |
$6.5M |
$3.6M |
$2.9M |
$12.9M |
| Jul 2027 |
$7.8M |
$3.5M |
$4.3M |
$34.1M |
| Jun 2027 |
$8.7M |
$3.5M |
$5.2M |
$29.9M |
| May 2027 |
$6.3M |
$5.1M |
$1.1M |
$24.7M |
| Apr 2027 |
$6.4M |
$3.5M |
$2.9M |
$23.5M |
| Mar 2027 |
$6.5M |
$3.7M |
$2.7M |
$20.6M |
| Feb 2027 |
$7.2M |
$4.2M |
$3.0M |
$17.9M |
| Jan 2027 |
$6.9M |
$4.1M |
$2.9M |
$14.9M |
| Dec 2026 |
$7.0M |
$4.1M |
$2.9M |
$12.0M |