Income Breakdown
| TV Revenue | $2.1M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $2K |
| Sponsorship | $29K |
| Merchandising | $639K |
| Domestic Cup Prize | $156K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $32K |
| Transfer Amortization | $136K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $748K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.0M |
$3.0M |
$951K |
$31.8M |
| Oct 2027 |
$3.6M |
$5.2M |
$-1.6M |
$30.7M |
| Sep 2027 |
$3.4M |
$3.8M |
$-366K |
$32.1M |
| Aug 2027 |
$3.9M |
$3.1M |
$771K |
$32.4M |
| Jul 2027 |
$3.7M |
$2.3M |
$1.4M |
$51.2M |
| Jun 2027 |
$4.8M |
$2.3M |
$2.5M |
$55.1M |
| May 2027 |
$3.7M |
$2.3M |
$1.4M |
$52.5M |
| Apr 2027 |
$3.7M |
$2.3M |
$1.4M |
$51.1M |
| Mar 2027 |
$3.8M |
$2.4M |
$1.3M |
$49.6M |
| Feb 2027 |
$4.0M |
$2.5M |
$1.5M |
$48.3M |
| Jan 2027 |
$7.2M |
$2.4M |
$4.8M |
$46.8M |
| Dec 2026 |
$10.1M |
$2.2M |
$7.9M |
$42.0M |