Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $489K |
| Matchday Revenue | $127K |
| Sponsorship | $56K |
| Merchandising | $941K |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $49K |
| Transfer Amortization | $106K |
| Debt Interest | $0 |
| Loan Fees (Out) | $185K |
| Facility Maintenance | $962K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.8M |
$5.0M |
$804K |
$6.4M |
| Oct 2027 |
$5.7M |
$13.9M |
$-8.3M |
$5.5M |
| Sep 2027 |
$5.7M |
$6.1M |
$-405K |
$13.6M |
| Aug 2027 |
$10.5M |
$5.7M |
$4.8M |
$13.9M |
| Jul 2027 |
$8.2M |
$4.1M |
$4.1M |
$28.9M |
| Jun 2027 |
$5.5M |
$4.2M |
$1.3M |
$26.2M |
| May 2027 |
$5.6M |
$4.4M |
$1.2M |
$24.9M |
| Apr 2027 |
$5.6M |
$4.5M |
$1.2M |
$23.6M |
| Mar 2027 |
$6.2M |
$4.8M |
$1.3M |
$22.3M |
| Feb 2027 |
$5.8M |
$5.0M |
$752K |
$22.4M |
| Jan 2027 |
$6.0M |
$5.3M |
$718K |
$21.6M |
| Dec 2026 |
$7.0M |
$4.6M |
$2.3M |
$20.8M |