Income Breakdown
| TV Revenue | $1.4M |
| TV Placement Bonus | $779K |
| Matchday Revenue | $86K |
| Sponsorship | $92K |
| Merchandising | $1.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $44K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.4M |
| Staff Wages | $79K |
| Transfer Amortization | $100K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $872K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.5M |
$2.4M |
$1.1M |
$17.4M |
| Oct 2027 |
$3.6M |
$3.4M |
$225K |
$16.3M |
| Sep 2027 |
$19.4M |
$2.9M |
$16.4M |
$15.9M |
| Aug 2027 |
$3.8M |
$3.1M |
$732K |
$-595K |
| Jul 2027 |
$3.9M |
$2.7M |
$1.2M |
$-1.4M |
| Jun 2027 |
$3.7M |
$2.7M |
$915K |
$-723K |
| May 2027 |
$3.4M |
$2.7M |
$705K |
$-1.7M |
| Apr 2027 |
$3.4M |
$2.6M |
$801K |
$-2.5M |
| Mar 2027 |
$3.3M |
$2.2M |
$1.1M |
$15.6M |
| Feb 2027 |
$3.3M |
$2.0M |
$1.4M |
$14.5M |
| Jan 2027 |
$3.4M |
$2.3M |
$1.1M |
$13.1M |
| Dec 2026 |
$4.2M |
$1.8M |
$2.3M |
$11.9M |