Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $201K |
| Sponsorship | $244K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $271K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $117K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $54K |
| Transfer Amortization | $48K |
| Debt Interest | $0 |
| Loan Fees (Out) | $55K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.9M |
$5.1M |
$2.8M |
$81.9M |
| Oct 2027 |
$7.2M |
$7.2M |
$87K |
$79.1M |
| Sep 2027 |
$7.6M |
$5.5M |
$2.0M |
$78.9M |
| Aug 2027 |
$9.0M |
$4.8M |
$4.2M |
$77.4M |
| Jul 2027 |
$12.1M |
$4.2M |
$7.9M |
$90.1M |
| Jun 2027 |
$7.4M |
$5.0M |
$2.4M |
$82.2M |
| May 2027 |
$7.4M |
$4.8M |
$2.7M |
$79.7M |
| Apr 2027 |
$7.5M |
$4.4M |
$3.1M |
$77.0M |
| Mar 2027 |
$7.9M |
$5.0M |
$2.8M |
$73.9M |
| Feb 2027 |
$11.4M |
$5.1M |
$6.2M |
$71.0M |
| Jan 2027 |
$14.5M |
$4.7M |
$9.8M |
$64.7M |
| Dec 2026 |
$14.8M |
$4.7M |
$10.1M |
$54.8M |