Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $596K |
| Matchday Revenue | $7K |
| Sponsorship | $33K |
| Merchandising | $545K |
| Domestic Cup Prize | $156K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $245K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $57K |
| Transfer Amortization | $104K |
| Debt Interest | $0 |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $690K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.7M |
$2.5M |
$1.2M |
$19.7M |
| Oct 2027 |
$3.2M |
$4.0M |
$-782K |
$18.4M |
| Sep 2027 |
$8.7M |
$3.4M |
$5.3M |
$19.1M |
| Aug 2027 |
$3.5M |
$2.3M |
$1.2M |
$13.7M |
| Jul 2027 |
$3.8M |
$2.3M |
$1.5M |
$13.6M |
| Jun 2027 |
$4.1M |
$2.0M |
$2.2M |
$12.0M |
| May 2027 |
$3.4M |
$1.9M |
$1.4M |
$9.8M |
| Apr 2027 |
$3.4M |
$2.0M |
$1.4M |
$8.3M |
| Mar 2027 |
$3.3M |
$2.4M |
$900K |
$6.8M |
| Feb 2027 |
$4.9M |
$2.6M |
$2.3M |
$5.8M |
| Jan 2027 |
$3.0M |
$2.1M |
$873K |
$3.4M |
| Dec 2026 |
$3.3M |
$2.1M |
$1.2M |
$2.5M |