Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $984K |
| Matchday Revenue | $3K |
| Sponsorship | $49K |
| Merchandising | $434K |
| Domestic Cup Prize | $264K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $35K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $102K |
| Facility Maintenance | $843K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.2M |
$3.2M |
$2.0M |
$33.9M |
| Oct 2027 |
$5.6M |
$5.5M |
$87K |
$31.9M |
| Sep 2027 |
$5.6M |
$3.6M |
$2.1M |
$31.8M |
| Aug 2027 |
$5.5M |
$2.5M |
$3.0M |
$29.8M |
| Jul 2027 |
$6.0M |
$2.6M |
$3.4M |
$35.3M |
| Jun 2027 |
$7.4M |
$2.5M |
$4.9M |
$32.0M |
| May 2027 |
$5.2M |
$3.1M |
$2.2M |
$27.0M |
| Apr 2027 |
$5.2M |
$2.6M |
$2.6M |
$24.9M |
| Mar 2027 |
$5.2M |
$2.9M |
$2.3M |
$22.2M |
| Feb 2027 |
$5.4M |
$3.2M |
$2.2M |
$19.9M |
| Jan 2027 |
$5.4M |
$2.7M |
$2.7M |
$17.7M |
| Dec 2026 |
$6.6M |
$2.7M |
$3.9M |
$15.0M |