Income Breakdown
| TV Revenue | $806K |
| TV Placement Bonus | $49K |
| Matchday Revenue | $102K |
| Sponsorship | $454K |
| Merchandising | $3.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $74K |
| Transfer Amortization | $134K |
| Debt Interest | $0 |
| Loan Fees (Out) | $233K |
| Facility Maintenance | $952K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.1M |
$5.2M |
$-118K |
$10.3M |
| Oct 2027 |
$5.2M |
$9.5M |
$-4.3M |
$10.3M |
| Sep 2027 |
$6.3M |
$6.2M |
$176K |
$14.4M |
| Aug 2027 |
$5.3M |
$4.9M |
$442K |
$15.1M |
| Jul 2027 |
$8.3M |
$4.0M |
$4.3M |
$14.5M |
| Jun 2027 |
$6.0M |
$4.7M |
$1.3M |
$15.9M |
| May 2027 |
$5.9M |
$4.9M |
$1.0M |
$14.6M |
| Apr 2027 |
$6.1M |
$5.5M |
$578K |
$13.6M |
| Mar 2027 |
$6.5M |
$5.4M |
$1.1M |
$13.0M |
| Feb 2027 |
$7.4M |
$6.6M |
$812K |
$11.9M |
| Jan 2027 |
$6.2M |
$5.0M |
$1.2M |
$11.1M |
| Dec 2026 |
$6.3M |
$4.6M |
$1.8M |
$9.9M |