Income Breakdown
| TV Revenue | $2.6M |
| TV Placement Bonus | $847K |
| Matchday Revenue | $38K |
| Sponsorship | $3K |
| Merchandising | $226K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $615 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $754K |
| Staff Wages | $28K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $633K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.7M |
$1.4M |
$2.3M |
$29.7M |
| Oct 2027 |
$3.7M |
$2.4M |
$1.3M |
$27.4M |
| Sep 2027 |
$3.7M |
$1.7M |
$2.0M |
$26.1M |
| Aug 2027 |
$3.7M |
$1.6M |
$2.1M |
$24.0M |
| Jul 2027 |
$4.0M |
$1.5M |
$2.5M |
$21.9M |
| Jun 2027 |
$4.0M |
$1.6M |
$2.4M |
$19.4M |
| May 2027 |
$4.5M |
$1.9M |
$2.7M |
$17.0M |
| Apr 2027 |
$4.0M |
$1.4M |
$2.6M |
$14.4M |
| Mar 2027 |
$4.6M |
$1.9M |
$2.7M |
$11.8M |
| Feb 2027 |
$4.2M |
$1.7M |
$2.5M |
$9.1M |
| Jan 2027 |
$3.8M |
$1.3M |
$2.5M |
$12.9M |
| Dec 2026 |
$3.5M |
$1.2M |
$2.2M |
$10.4M |