Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $936K |
| Matchday Revenue | $7K |
| Sponsorship | $31K |
| Merchandising | $416K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $237K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.1M |
| Staff Wages | $47K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $25K |
| Facility Maintenance | $671K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.7M |
$1.9M |
$1.9M |
$23.2M |
| Oct 2027 |
$3.7M |
$2.6M |
$1.2M |
$21.3M |
| Sep 2027 |
$3.8M |
$2.1M |
$1.7M |
$20.2M |
| Aug 2027 |
$3.2M |
$1.9M |
$1.3M |
$18.5M |
| Jul 2027 |
$3.0M |
$2.1M |
$913K |
$17.2M |
| Jun 2027 |
$3.4M |
$1.6M |
$1.9M |
$16.3M |
| May 2027 |
$2.9M |
$1.7M |
$1.2M |
$14.4M |
| Apr 2027 |
$3.0M |
$2.0M |
$1.0M |
$13.2M |
| Mar 2027 |
$3.3M |
$1.7M |
$1.6M |
$12.2M |
| Feb 2027 |
$3.2M |
$2.0M |
$1.2M |
$10.5M |
| Jan 2027 |
$3.0M |
$1.6M |
$1.4M |
$9.3M |
| Dec 2026 |
$2.9M |
$1.5M |
$1.4M |
$7.9M |