Income Breakdown
| TV Revenue | $1.9M |
| TV Placement Bonus | $333K |
| Matchday Revenue | $12K |
| Sponsorship | $113K |
| Merchandising | $762K |
| Domestic Cup Prize | $133K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $46K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.8M |
| Staff Wages | $83K |
| Transfer Amortization | $160K |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $696K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.3M |
$2.8M |
$472K |
$6.1M |
| Oct 2027 |
$2.9M |
$4.1M |
$-1.2M |
$5.4M |
| Sep 2027 |
$3.1M |
$2.9M |
$221K |
$6.4M |
| Aug 2027 |
$3.3M |
$2.5M |
$868K |
$6.3M |
| Jul 2027 |
$3.2M |
$2.7M |
$492K |
$5.7M |
| Jun 2027 |
$3.9M |
$2.4M |
$1.4M |
$5.0M |
| May 2027 |
$3.1M |
$2.7M |
$463K |
$3.4M |
| Apr 2027 |
$3.1M |
$2.7M |
$464K |
$2.8M |
| Mar 2027 |
$3.2M |
$3.5M |
$-225K |
$2.2M |
| Feb 2027 |
$3.8M |
$2.8M |
$1.0M |
$2.3M |
| Jan 2027 |
$3.2M |
$2.9M |
$347K |
$8.3M |
| Dec 2026 |
$3.2M |
$2.4M |
$748K |
$8.0M |