Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $111K |
| Sponsorship | $44K |
| Merchandising | $892K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $27K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.2M |
| Staff Wages | $44K |
| Transfer Amortization | $12K |
| Debt Interest | $0 |
| Loan Fees (Out) | $2K |
| Facility Maintenance | $935K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.3M |
$2.2M |
$3.1M |
$23.5M |
| Oct 2027 |
$6.4M |
$3.6M |
$2.9M |
$20.4M |
| Sep 2027 |
$5.3M |
$2.3M |
$2.9M |
$17.5M |
| Aug 2027 |
$5.6M |
$2.7M |
$2.9M |
$14.6M |
| Jul 2027 |
$5.1M |
$2.6M |
$2.5M |
$11.7M |
| Jun 2027 |
$5.0M |
$2.2M |
$2.8M |
$9.3M |
| May 2027 |
$4.8M |
$2.1M |
$2.7M |
$6.5M |
| Apr 2027 |
$4.6M |
$2.1M |
$2.5M |
$3.8M |
| Mar 2027 |
$4.6M |
$2.2M |
$2.4M |
$1.3M |
| Feb 2027 |
$4.2M |
$2.1M |
$2.1M |
$-1.1M |
| Jan 2027 |
$5.9M |
$1.8M |
$4.1M |
$17.2M |
| Dec 2026 |
$4.0M |
$1.5M |
$2.4M |
$13.1M |