Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $843K |
| Matchday Revenue | $17K |
| Sponsorship | $54K |
| Merchandising | $489K |
| Domestic Cup Prize | $264K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $194K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $24K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $826K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.3M |
$3.2M |
$2.1M |
$16.9M |
| Oct 2027 |
$5.1M |
$5.8M |
$-691K |
$14.8M |
| Sep 2027 |
$6.3M |
$5.0M |
$1.3M |
$15.5M |
| Aug 2027 |
$4.4M |
$2.9M |
$1.5M |
$14.3M |
| Jul 2027 |
$4.4M |
$2.5M |
$1.9M |
$21.2M |
| Jun 2027 |
$5.2M |
$2.4M |
$2.8M |
$19.4M |
| May 2027 |
$4.4M |
$2.5M |
$1.8M |
$16.6M |
| Apr 2027 |
$4.4M |
$2.5M |
$1.9M |
$14.8M |
| Mar 2027 |
$4.6M |
$3.1M |
$1.5M |
$12.9M |
| Feb 2027 |
$5.2M |
$3.7M |
$1.5M |
$11.4M |
| Jan 2027 |
$5.2M |
$3.1M |
$2.1M |
$9.9M |
| Dec 2026 |
$5.3M |
$2.8M |
$2.4M |
$7.8M |