Income Breakdown
| TV Revenue | $6.2M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $96K |
| Sponsorship | $427K |
| Merchandising | $4.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $54K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.4M |
| Staff Wages | $91K |
| Transfer Amortization | $446K |
| Debt Interest | $0 |
| Loan Fees (Out) | $64K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.0M |
$8.0M |
$5.0M |
$81.7M |
| Oct 2027 |
$14.0M |
$8.4M |
$5.6M |
$76.2M |
| Sep 2027 |
$14.8M |
$8.4M |
$6.4M |
$70.2M |
| Aug 2027 |
$12.9M |
$9.0M |
$3.9M |
$63.4M |
| Jul 2027 |
$12.4M |
$7.2M |
$5.2M |
$59.7M |
| Jun 2027 |
$12.9M |
$7.7M |
$5.2M |
$55.5M |
| May 2027 |
$12.4M |
$10.5M |
$1.8M |
$49.9M |
| Apr 2027 |
$13.7M |
$7.6M |
$6.0M |
$47.7M |
| Mar 2027 |
$15.0M |
$7.9M |
$7.1M |
$41.3M |
| Feb 2027 |
$13.6M |
$7.1M |
$6.5M |
$43.2M |
| Jan 2027 |
$26.3M |
$6.0M |
$20.3M |
$36.2M |
| Dec 2026 |
$14.1M |
$5.9M |
$8.1M |
$36.7M |