Income Breakdown
| TV Revenue | $813K |
| TV Placement Bonus | $157K |
| Matchday Revenue | $487K |
| Sponsorship | $420K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $80K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.0M |
$5.4M |
$619K |
$20.0M |
| Oct 2027 |
$6.0M |
$6.0M |
$-40K |
$19.3M |
| Sep 2027 |
$5.7M |
$5.0M |
$702K |
$19.3M |
| Aug 2027 |
$5.8M |
$4.9M |
$840K |
$18.5M |
| Jul 2027 |
$6.7M |
$4.6M |
$2.1M |
$18.6M |
| Jun 2027 |
$6.7M |
$5.4M |
$1.3M |
$16.5M |
| May 2027 |
$6.8M |
$7.7M |
$-908K |
$15.3M |
| Apr 2027 |
$6.7M |
$4.9M |
$1.8M |
$16.2M |
| Mar 2027 |
$6.7M |
$4.9M |
$1.8M |
$14.3M |
| Feb 2027 |
$7.1M |
$5.9M |
$1.2M |
$12.6M |
| Jan 2027 |
$6.8M |
$4.8M |
$2.1M |
$11.3M |
| Dec 2026 |
$6.9M |
$4.9M |
$2.0M |
$9.2M |