Income Breakdown
| TV Revenue | $681K |
| TV Placement Bonus | $400K |
| Matchday Revenue | $243K |
| Sponsorship | $94K |
| Merchandising | $2.2M |
| Domestic Cup Prize | $211K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $297K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $48K |
| Transfer Amortization | $74K |
| Debt Interest | $33K |
| Loan Fees (Out) | $72K |
| Facility Maintenance | $753K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.2M |
$3.8M |
$391K |
$-7.2M |
| Oct 2027 |
$4.3M |
$6.7M |
$-2.3M |
$-7.7M |
| Sep 2027 |
$3.5M |
$4.0M |
$-490K |
$-5.4M |
| Aug 2027 |
$8.3M |
$2.8M |
$5.5M |
$12.1M |
| Jul 2027 |
$3.5M |
$2.6M |
$957K |
$6.5M |
| Jun 2027 |
$3.8M |
$3.2M |
$641K |
$8.4M |
| May 2027 |
$3.6M |
$3.2M |
$353K |
$7.8M |
| Apr 2027 |
$3.7M |
$2.9M |
$833K |
$7.4M |
| Mar 2027 |
$4.0M |
$3.2M |
$830K |
$6.6M |
| Feb 2027 |
$4.2M |
$3.7M |
$552K |
$5.8M |
| Jan 2027 |
$3.4M |
$3.1M |
$283K |
$5.2M |
| Dec 2026 |
$3.5M |
$2.7M |
$753K |
$4.9M |