Income Breakdown
| TV Revenue | $803K |
| TV Placement Bonus | $98K |
| Matchday Revenue | $61K |
| Sponsorship | $86K |
| Merchandising | $3.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $40K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $51K |
| Transfer Amortization | $122K |
| Debt Interest | $0 |
| Loan Fees (Out) | $96K |
| Facility Maintenance | $871K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.5M |
$4.4M |
$127K |
$4.8M |
| Oct 2027 |
$4.6M |
$11.1M |
$-6.6M |
$4.6M |
| Sep 2027 |
$4.7M |
$4.6M |
$132K |
$11.0M |
| Aug 2027 |
$5.7M |
$4.5M |
$1.3M |
$12.7M |
| Jul 2027 |
$5.0M |
$3.8M |
$1.2M |
$11.3M |
| Jun 2027 |
$5.1M |
$4.2M |
$873K |
$12.6M |
| May 2027 |
$5.2M |
$4.6M |
$616K |
$11.6M |
| Apr 2027 |
$5.2M |
$4.2M |
$947K |
$11.0M |
| Mar 2027 |
$5.3M |
$4.7M |
$510K |
$10.0M |
| Feb 2027 |
$5.4M |
$4.1M |
$1.2M |
$9.5M |
| Jan 2027 |
$5.4M |
$4.0M |
$1.4M |
$9.8M |
| Dec 2026 |
$5.2M |
$4.0M |
$1.2M |
$8.5M |