Income Breakdown
| TV Revenue | $753K |
| TV Placement Bonus | $103K |
| Matchday Revenue | $322K |
| Sponsorship | $436K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $34K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $84K |
| Transfer Amortization | $130K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.3M |
$4.2M |
$1.0M |
$21.2M |
| Oct 2027 |
$5.7M |
$9.6M |
$-3.9M |
$20.1M |
| Sep 2027 |
$5.7M |
$5.6M |
$126K |
$23.8M |
| Aug 2027 |
$5.1M |
$5.2M |
$-87K |
$23.6M |
| Jul 2027 |
$5.6M |
$3.3M |
$2.3M |
$27.5M |
| Jun 2027 |
$6.9M |
$3.3M |
$3.5M |
$27.5M |
| May 2027 |
$5.7M |
$3.7M |
$2.0M |
$24.0M |
| Apr 2027 |
$6.2M |
$5.2M |
$951K |
$22.0M |
| Mar 2027 |
$6.5M |
$3.9M |
$2.7M |
$21.1M |
| Feb 2027 |
$6.5M |
$3.7M |
$2.7M |
$18.4M |
| Jan 2027 |
$6.1M |
$3.4M |
$2.7M |
$15.6M |
| Dec 2026 |
$6.4M |
$3.4M |
$3.0M |
$12.9M |