Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $14K |
| Sponsorship | $51K |
| Merchandising | $602K |
| Domestic Cup Prize | $264K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $35K |
| Transfer Amortization | $110K |
| Debt Interest | $0 |
| Loan Fees (Out) | $127K |
| Facility Maintenance | $998K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.3M |
$3.5M |
$2.8M |
$21.1M |
| Oct 2027 |
$6.1M |
$3.9M |
$2.2M |
$18.1M |
| Sep 2027 |
$5.1M |
$3.6M |
$1.5M |
$15.8M |
| Aug 2027 |
$5.5M |
$3.2M |
$2.3M |
$14.2M |
| Jul 2027 |
$5.4M |
$2.5M |
$2.9M |
$25.2M |
| Jun 2027 |
$7.2M |
$2.3M |
$4.9M |
$26.4M |
| May 2027 |
$5.3M |
$2.6M |
$2.7M |
$21.4M |
| Apr 2027 |
$5.0M |
$2.9M |
$2.1M |
$18.7M |
| Mar 2027 |
$5.1M |
$2.8M |
$2.3M |
$16.6M |
| Feb 2027 |
$5.1M |
$2.9M |
$2.2M |
$14.3M |
| Jan 2027 |
$4.8M |
$2.7M |
$2.1M |
$12.2M |
| Dec 2026 |
$4.8M |
$2.5M |
$2.3M |
$10.1M |