Income Breakdown
| TV Revenue | $802K |
| TV Placement Bonus | $111K |
| Matchday Revenue | $545K |
| Sponsorship | $444K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $396K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.1M |
| Staff Wages | $69K |
| Transfer Amortization | $267K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.1M |
$5.5M |
$610K |
$10.2M |
| Oct 2027 |
$5.8M |
$6.4M |
$-553K |
$9.3M |
| Sep 2027 |
$10.8M |
$5.9M |
$5.0M |
$9.6M |
| Aug 2027 |
$6.4M |
$5.1M |
$1.3M |
$6.8M |
| Jul 2027 |
$8.8M |
$4.5M |
$4.3M |
$5.3M |
| Jun 2027 |
$6.2M |
$5.3M |
$901K |
$5.8M |
| May 2027 |
$6.2M |
$6.1M |
$50K |
$4.8M |
| Apr 2027 |
$6.3M |
$5.1M |
$1.2M |
$4.6M |
| Mar 2027 |
$6.7M |
$5.5M |
$1.2M |
$3.2M |
| Feb 2027 |
$6.5M |
$7.1M |
$-589K |
$1.9M |
| Jan 2027 |
$6.4M |
$6.0M |
$357K |
$2.4M |
| Dec 2026 |
$6.6M |
$5.1M |
$1.5M |
$1.9M |