Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $422K |
| Matchday Revenue | $2K |
| Sponsorship | $50K |
| Merchandising | $626K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $20K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.2M |
| Staff Wages | $45K |
| Transfer Amortization | $32K |
| Debt Interest | $0 |
| Loan Fees (Out) | $205K |
| Facility Maintenance | $875K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.6M |
$3.4M |
$1.3M |
$14.3M |
| Oct 2027 |
$4.6M |
$4.0M |
$566K |
$13.0M |
| Sep 2027 |
$6.1M |
$3.8M |
$2.3M |
$12.4M |
| Aug 2027 |
$5.1M |
$3.2M |
$1.9M |
$10.1M |
| Jul 2027 |
$5.1M |
$3.0M |
$2.1M |
$25.9M |
| Jun 2027 |
$6.2M |
$2.7M |
$3.5M |
$23.8M |
| May 2027 |
$5.0M |
$3.7M |
$1.2M |
$20.3M |
| Apr 2027 |
$5.0M |
$2.9M |
$2.1M |
$19.0M |
| Mar 2027 |
$4.9M |
$3.1M |
$1.8M |
$16.9M |
| Feb 2027 |
$7.0M |
$3.7M |
$3.4M |
$15.1M |
| Jan 2027 |
$5.2M |
$2.8M |
$2.4M |
$12.9M |
| Dec 2026 |
$5.0M |
$2.6M |
$2.4M |
$10.5M |