Income Breakdown
| TV Revenue | $2.7M |
| TV Placement Bonus | $762K |
| Matchday Revenue | $113K |
| Sponsorship | $45K |
| Merchandising | $824K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $790K |
| Staff Wages | $40K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $817K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.4M |
$1.6M |
$2.8M |
$28.6M |
| Oct 2027 |
$4.5M |
$3.7M |
$736K |
$25.8M |
| Sep 2027 |
$4.6M |
$1.8M |
$2.8M |
$25.1M |
| Aug 2027 |
$4.6M |
$1.9M |
$2.6M |
$22.3M |
| Jul 2027 |
$4.3M |
$1.6M |
$2.7M |
$19.7M |
| Jun 2027 |
$4.8M |
$2.0M |
$2.8M |
$17.0M |
| May 2027 |
$4.5M |
$1.6M |
$2.9M |
$14.1M |
| Apr 2027 |
$4.6M |
$1.6M |
$3.0M |
$11.3M |
| Mar 2027 |
$5.0M |
$1.7M |
$3.3M |
$8.3M |
| Feb 2027 |
$5.4M |
$1.8M |
$3.6M |
$5.0M |
| Jan 2027 |
$5.8M |
$1.7M |
$4.2M |
$21.7M |
| Dec 2026 |
$5.1M |
$1.6M |
$3.5M |
$17.5M |