Income Breakdown
| TV Revenue | $803K |
| TV Placement Bonus | $369K |
| Matchday Revenue | $361K |
| Sponsorship | $104K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $69K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $116K |
| Facility Maintenance | $974K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.1M |
$5.4M |
$-295K |
$22.7M |
| Oct 2027 |
$4.7M |
$9.2M |
$-4.5M |
$22.9M |
| Sep 2027 |
$5.0M |
$4.6M |
$348K |
$27.4M |
| Aug 2027 |
$5.1M |
$4.8M |
$309K |
$47.9M |
| Jul 2027 |
$5.0M |
$4.4M |
$633K |
$47.5M |
| Jun 2027 |
$4.9M |
$4.9M |
$-27K |
$49.2M |
| May 2027 |
$4.8M |
$6.6M |
$-1.8M |
$49.2M |
| Apr 2027 |
$5.2M |
$4.9M |
$261K |
$51.0M |
| Mar 2027 |
$5.4M |
$4.9M |
$505K |
$50.8M |
| Feb 2027 |
$27.1M |
$5.5M |
$21.6M |
$50.3M |
| Jan 2027 |
$5.8M |
$5.1M |
$736K |
$28.7M |
| Dec 2026 |
$5.8M |
$4.8M |
$991K |
$27.9M |