Income Breakdown
| TV Revenue | $2.0M |
| TV Placement Bonus | $551K |
| Matchday Revenue | $21K |
| Sponsorship | $27K |
| Merchandising | $666K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $37K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $659K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.3M |
$3.5M |
$-252K |
$7.4M |
| Oct 2027 |
$3.2M |
$3.4M |
$-245K |
$7.5M |
| Sep 2027 |
$3.5M |
$3.5M |
$51K |
$7.7M |
| Aug 2027 |
$3.5M |
$3.9M |
$-403K |
$11.6M |
| Jul 2027 |
$4.2M |
$1.9M |
$2.3M |
$12.7M |
| Jun 2027 |
$5.3M |
$2.0M |
$3.3M |
$14.5M |
| May 2027 |
$3.5M |
$2.4M |
$1.1M |
$11.2M |
| Apr 2027 |
$3.5M |
$2.1M |
$1.4M |
$10.1M |
| Mar 2027 |
$3.5M |
$2.3M |
$1.2M |
$8.7M |
| Feb 2027 |
$3.5M |
$2.2M |
$1.3M |
$7.5M |
| Jan 2027 |
$3.5M |
$2.1M |
$1.4M |
$6.1M |
| Dec 2026 |
$3.3M |
$2.0M |
$1.3M |
$4.8M |