Income Breakdown
| TV Revenue | $565K |
| TV Placement Bonus | $270K |
| Matchday Revenue | $0 |
| Sponsorship | $71K |
| Merchandising | $1.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.2M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $42K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.6M |
$3.2M |
$2.4M |
$24.2M |
| Oct 2027 |
$5.7M |
$4.0M |
$1.7M |
$21.8M |
| Sep 2027 |
$5.8M |
$4.0M |
$1.8M |
$20.0M |
| Aug 2027 |
$5.8M |
$3.3M |
$2.5M |
$18.2M |
| Jul 2027 |
$6.3M |
$3.9M |
$2.4M |
$15.7M |
| Jun 2027 |
$5.7M |
$3.8M |
$2.0M |
$14.3M |
| May 2027 |
$5.8M |
$3.6M |
$2.2M |
$12.3M |
| Apr 2027 |
$5.7M |
$3.6M |
$2.1M |
$10.1M |
| Mar 2027 |
$5.8M |
$3.9M |
$1.9M |
$8.0M |
| Feb 2027 |
$6.6M |
$3.5M |
$3.1M |
$6.1M |
| Jan 2027 |
$8.2M |
$3.6M |
$4.6M |
$19.9M |
| Dec 2026 |
$6.7M |
$3.3M |
$3.4M |
$15.3M |