Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $126K |
| Sponsorship | $43K |
| Merchandising | $542K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $590K |
| Staff Wages | $38K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $774K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.4M |
$1.4M |
$3.0M |
$45.4M |
| Oct 2027 |
$4.4M |
$2.9M |
$1.6M |
$42.4M |
| Sep 2027 |
$4.5M |
$1.6M |
$2.9M |
$40.8M |
| Aug 2027 |
$4.5M |
$1.6M |
$2.9M |
$37.9M |
| Jul 2027 |
$4.6M |
$1.4M |
$3.2M |
$35.0M |
| Jun 2027 |
$4.9M |
$1.5M |
$3.4M |
$31.8M |
| May 2027 |
$5.1M |
$1.5M |
$3.5M |
$28.4M |
| Apr 2027 |
$5.2M |
$1.5M |
$3.7M |
$24.9M |
| Mar 2027 |
$4.9M |
$1.5M |
$3.4M |
$21.2M |
| Feb 2027 |
$4.2M |
$1.4M |
$2.7M |
$17.8M |
| Jan 2027 |
$4.7M |
$1.5M |
$3.2M |
$15.1M |
| Dec 2026 |
$4.2M |
$1.4M |
$2.9M |
$11.9M |