Income Breakdown
| TV Revenue | $77K |
| TV Placement Bonus | $39K |
| Matchday Revenue | $652K |
| Sponsorship | $82K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $155K |
| Prize Money | $0 |
| Loan Fees (In) | $165K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $55K |
| Transfer Amortization | $323K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $790K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$4.4M |
$5.4M |
$-998K |
$119K |
| Oct 2027 |
$4.3M |
$9.7M |
$-5.5M |
$794K |
| Sep 2027 |
$3.8M |
$3.6M |
$157K |
$5.9M |
| Aug 2027 |
$3.7M |
$2.3M |
$1.4M |
$20.2M |
| Jul 2027 |
$3.9M |
$4.4M |
$-436K |
$18.8M |
| Jun 2027 |
$4.8M |
$2.4M |
$2.4M |
$20.1M |
| May 2027 |
$4.5M |
$2.7M |
$1.8M |
$17.7M |
| Apr 2027 |
$4.9M |
$2.7M |
$2.2M |
$15.9M |
| Mar 2027 |
$5.3M |
$2.7M |
$2.6M |
$13.7M |
| Feb 2027 |
$5.4M |
$2.9M |
$2.6M |
$11.1M |
| Jan 2027 |
$4.8M |
$3.0M |
$1.8M |
$9.0M |
| Dec 2026 |
$5.3M |
$2.2M |
$3.1M |
$7.2M |