Income Breakdown
| TV Revenue | $401K |
| TV Placement Bonus | $191K |
| Matchday Revenue | $50K |
| Sponsorship | $59K |
| Merchandising | $794K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $2.4M |
| Prize Money | $0 |
| Loan Fees (In) | $181K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.3M |
| Staff Wages | $40K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $764K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.0M |
$2.2M |
$1.8M |
$1.4M |
| Oct 2027 |
$4.0M |
$8.0M |
$-4.0M |
$-533K |
| Sep 2027 |
$4.0M |
$3.3M |
$725K |
$3.4M |
| Aug 2027 |
$6.9M |
$3.7M |
$3.1M |
$2.6M |
| Jul 2027 |
$4.4M |
$2.8M |
$1.6M |
$19.2M |
| Jun 2027 |
$5.6M |
$2.7M |
$2.8M |
$17.5M |
| May 2027 |
$4.4M |
$3.5M |
$965K |
$14.6M |
| Apr 2027 |
$4.5M |
$2.9M |
$1.6M |
$13.6M |
| Mar 2027 |
$4.8M |
$3.5M |
$1.3M |
$12.0M |
| Feb 2027 |
$5.0M |
$3.2M |
$1.8M |
$10.7M |
| Jan 2027 |
$4.7M |
$2.8M |
$1.8M |
$11.2M |
| Dec 2026 |
$5.0M |
$2.8M |
$2.2M |
$9.5M |