Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $642K |
| Matchday Revenue | $0 |
| Sponsorship | $37K |
| Merchandising | $768K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.7M |
| Staff Wages | $42K |
| Transfer Amortization | $194K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $739K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.8M |
$2.7M |
$1.1M |
$9.2M |
| Oct 2027 |
$3.8M |
$3.2M |
$630K |
$7.9M |
| Sep 2027 |
$4.0M |
$3.4M |
$592K |
$7.1M |
| Aug 2027 |
$4.0M |
$3.0M |
$947K |
$6.3M |
| Jul 2027 |
$4.1M |
$3.5M |
$555K |
$5.2M |
| Jun 2027 |
$4.0M |
$3.6M |
$418K |
$5.1M |
| May 2027 |
$3.9M |
$4.1M |
$-178K |
$4.5M |
| Apr 2027 |
$3.9M |
$3.3M |
$670K |
$4.5M |
| Mar 2027 |
$3.8M |
$3.5M |
$267K |
$3.6M |
| Feb 2027 |
$3.8M |
$2.7M |
$1.1M |
$3.1M |
| Jan 2027 |
$5.0M |
$2.5M |
$2.5M |
$1.9M |
| Dec 2026 |
$3.9M |
$2.1M |
$1.8M |
$9.0M |