Income Breakdown
| TV Revenue | $6.0M |
| TV Placement Bonus | $998K |
| Matchday Revenue | $105K |
| Sponsorship | $476K |
| Merchandising | $2.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $255K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.2M |
| Staff Wages | $54K |
| Transfer Amortization | $92K |
| Debt Interest | $0 |
| Loan Fees (Out) | $51K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.0M |
$4.9M |
$5.1M |
$76.8M |
| Oct 2027 |
$10.1M |
$7.2M |
$2.8M |
$71.6M |
| Sep 2027 |
$9.9M |
$5.2M |
$4.6M |
$68.7M |
| Aug 2027 |
$12.3M |
$8.4M |
$4.0M |
$64.0M |
| Jul 2027 |
$11.7M |
$4.6M |
$7.0M |
$62.5M |
| Jun 2027 |
$10.8M |
$5.3M |
$5.5M |
$55.6M |
| May 2027 |
$11.2M |
$6.0M |
$5.2M |
$50.1M |
| Apr 2027 |
$9.5M |
$4.7M |
$4.8M |
$44.9M |
| Mar 2027 |
$10.5M |
$4.9M |
$5.6M |
$40.0M |
| Feb 2027 |
$11.0M |
$4.3M |
$6.7M |
$43.9M |
| Jan 2027 |
$21.8M |
$4.4M |
$17.4M |
$37.1M |
| Dec 2026 |
$11.0M |
$4.3M |
$6.7M |
$21.9M |