Income Breakdown
| TV Revenue | $220K |
| TV Placement Bonus | $111K |
| Matchday Revenue | $179K |
| Sponsorship | $419K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.9M |
| Staff Wages | $63K |
| Transfer Amortization | $111K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $939K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.6M |
$4.1M |
$507K |
$11.7M |
| Oct 2027 |
$4.6M |
$6.6M |
$-2.0M |
$11.1M |
| Sep 2027 |
$4.3M |
$4.4M |
$-120K |
$13.0M |
| Aug 2027 |
$4.3M |
$4.1M |
$220K |
$13.0M |
| Jul 2027 |
$4.3M |
$2.7M |
$1.6M |
$12.8M |
| Jun 2027 |
$5.1M |
$2.9M |
$2.2M |
$16.4M |
| May 2027 |
$4.6M |
$4.0M |
$572K |
$14.2M |
| Apr 2027 |
$4.5M |
$3.1M |
$1.4M |
$13.7M |
| Mar 2027 |
$4.9M |
$3.1M |
$1.8M |
$12.2M |
| Feb 2027 |
$4.9M |
$3.3M |
$1.6M |
$10.4M |
| Jan 2027 |
$4.7M |
$3.4M |
$1.3M |
$8.8M |
| Dec 2026 |
$4.9M |
$3.0M |
$1.8M |
$7.5M |