Income Breakdown
| TV Revenue | $804K |
| TV Placement Bonus | $188K |
| Matchday Revenue | $128K |
| Sponsorship | $503K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $60K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $842K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.3M |
$3.3M |
$1.0M |
$2.3M |
| Oct 2027 |
$4.5M |
$5.1M |
$-615K |
$1.2M |
| Sep 2027 |
$4.6M |
$4.1M |
$526K |
$1.8M |
| Aug 2027 |
$4.9M |
$4.2M |
$675K |
$1.2M |
| Jul 2027 |
$4.8M |
$4.5M |
$272K |
$474K |
| Jun 2027 |
$4.5M |
$4.1M |
$389K |
$2.6M |
| May 2027 |
$4.5M |
$4.4M |
$144K |
$2.2M |
| Apr 2027 |
$4.6M |
$3.2M |
$1.4M |
$14.2M |
| Mar 2027 |
$4.7M |
$3.1M |
$1.5M |
$12.8M |
| Feb 2027 |
$4.7M |
$3.6M |
$1.1M |
$11.3M |
| Jan 2027 |
$8.3M |
$3.6M |
$4.7M |
$10.1M |
| Dec 2026 |
$4.8M |
$3.1M |
$1.7M |
$5.5M |