Income Breakdown
| TV Revenue | $227K |
| TV Placement Bonus | $114K |
| Matchday Revenue | $285K |
| Sponsorship | $97K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $551K |
| Prize Money | $0 |
| Loan Fees (In) | $499K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.3M |
| Staff Wages | $36K |
| Transfer Amortization | $51K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $678K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$3.9M |
$3.0M |
$842K |
$4.1M |
| Oct 2027 |
$3.4M |
$8.8M |
$-5.4M |
$3.2M |
| Sep 2027 |
$4.0M |
$4.6M |
$-626K |
$8.6M |
| Aug 2027 |
$3.2M |
$3.4M |
$-116K |
$9.2M |
| Jul 2027 |
$14.3M |
$2.8M |
$11.5M |
$9.2M |
| Jun 2027 |
$3.6M |
$3.7M |
$-27K |
$-2.1M |
| May 2027 |
$3.8M |
$4.3M |
$-593K |
$-2.2M |
| Apr 2027 |
$3.7M |
$3.9M |
$-165K |
$-1.6M |
| Mar 2027 |
$4.0M |
$4.0M |
$-25K |
$-1.5M |
| Feb 2027 |
$5.5M |
$3.9M |
$1.6M |
$-1.5M |
| Jan 2027 |
$4.0M |
$4.0M |
$8K |
$-3.1M |
| Dec 2026 |
$4.0M |
$3.7M |
$272K |
$-3.2M |