Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $317K |
| Matchday Revenue | $0 |
| Sponsorship | $31K |
| Merchandising | $847K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.6M |
| Staff Wages | $46K |
| Transfer Amortization | $3K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $742K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.5M |
$2.4M |
$1.1M |
$15.8M |
| Oct 2027 |
$3.5M |
$2.8M |
$676K |
$14.7M |
| Sep 2027 |
$3.6M |
$2.6M |
$991K |
$14.0M |
| Aug 2027 |
$4.0M |
$3.4M |
$647K |
$13.0M |
| Jul 2027 |
$3.6M |
$3.0M |
$631K |
$12.4M |
| Jun 2027 |
$4.0M |
$3.4M |
$595K |
$11.9M |
| May 2027 |
$3.7M |
$3.6M |
$82K |
$11.3M |
| Apr 2027 |
$3.4M |
$2.8M |
$582K |
$11.2M |
| Mar 2027 |
$3.5M |
$2.9M |
$602K |
$10.6M |
| Feb 2027 |
$3.8M |
$2.7M |
$1.0M |
$10.0M |
| Jan 2027 |
$4.5M |
$2.7M |
$1.9M |
$9.0M |
| Dec 2026 |
$3.8M |
$2.4M |
$1.4M |
$7.1M |