Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $703K |
| Matchday Revenue | $6K |
| Sponsorship | $52K |
| Merchandising | $389K |
| 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 | $36K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $58K |
| Facility Maintenance | $795K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.6M |
$2.6M |
$2.1M |
$15.8M |
| Oct 2027 |
$5.1M |
$6.3M |
$-1.2M |
$13.7M |
| Sep 2027 |
$4.7M |
$3.4M |
$1.4M |
$14.9M |
| Aug 2027 |
$4.8M |
$2.5M |
$2.3M |
$13.6M |
| Jul 2027 |
$4.8M |
$2.6M |
$2.2M |
$24.0M |
| Jun 2027 |
$6.2M |
$2.3M |
$3.8M |
$21.8M |
| May 2027 |
$4.8M |
$2.5M |
$2.2M |
$18.0M |
| Apr 2027 |
$4.9M |
$2.4M |
$2.4M |
$15.7M |
| Mar 2027 |
$4.8M |
$2.7M |
$2.0M |
$13.3M |
| Feb 2027 |
$4.9M |
$2.9M |
$2.0M |
$11.3M |
| Jan 2027 |
$4.0M |
$2.4M |
$1.6M |
$9.3M |
| Dec 2026 |
$3.9M |
$2.3M |
$1.6M |
$7.7M |