Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $499K |
| Matchday Revenue | $66K |
| Sponsorship | $106K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $82K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $51K |
| Transfer Amortization | $10K |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.5M |
$4.4M |
$4.1M |
$66.4M |
| Oct 2027 |
$8.9M |
$6.4M |
$2.5M |
$62.2M |
| Sep 2027 |
$8.5M |
$4.6M |
$3.9M |
$59.8M |
| Aug 2027 |
$9.8M |
$6.2M |
$3.6M |
$55.9M |
| Jul 2027 |
$10.3M |
$4.2M |
$6.1M |
$52.5M |
| Jun 2027 |
$9.3M |
$4.4M |
$4.9M |
$46.6M |
| May 2027 |
$10.3M |
$4.7M |
$5.6M |
$41.7M |
| Apr 2027 |
$10.8M |
$4.4M |
$6.4M |
$36.3M |
| Mar 2027 |
$9.6M |
$4.4M |
$5.2M |
$29.9M |
| Feb 2027 |
$9.7M |
$4.3M |
$5.4M |
$38.9M |
| Jan 2027 |
$17.1M |
$4.6M |
$12.5M |
$33.5M |
| Dec 2026 |
$8.9M |
$4.4M |
$4.5M |
$21.0M |