Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $1.3M |
| Matchday Revenue | $17K |
| Sponsorship | $153K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $692K |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.0M |
| Staff Wages | $60K |
| Transfer Amortization | $19K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.9M |
$3.2M |
$4.7M |
$13.8M |
| Oct 2027 |
$8.6M |
$4.1M |
$4.5M |
$9.1M |
| Sep 2027 |
$8.8M |
$3.4M |
$5.3M |
$4.6M |
| Aug 2027 |
$7.5M |
$4.1M |
$3.4M |
$-789K |
| Jul 2027 |
$7.8M |
$3.7M |
$4.1M |
$-4.2M |
| Jun 2027 |
$6.2M |
$3.7M |
$2.5M |
$-8.3M |
| May 2027 |
$5.8M |
$3.4M |
$2.4M |
$-10.7M |
| Apr 2027 |
$5.6M |
$3.3M |
$2.3M |
$-13.2M |
| Mar 2027 |
$4.5M |
$3.2M |
$1.3M |
$-15.4M |
| Feb 2027 |
$5.6M |
$3.3M |
$2.3M |
$-16.8M |
| Jan 2027 |
$7.2M |
$2.8M |
$4.4M |
$16.4M |
| Dec 2026 |
$5.1M |
$2.5M |
$2.6M |
$12.9M |