Income Breakdown
| TV Revenue | $2.4M |
| TV Placement Bonus | $881K |
| Matchday Revenue | $40K |
| Sponsorship | $200K |
| Merchandising | $1.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $52K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $10.2M |
| Staff Wages | $79K |
| Transfer Amortization | $439K |
| Debt Interest | $0 |
| Loan Fees (Out) | $164K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.3M |
$12.1M |
$-6.7M |
$24.1M |
| Oct 2027 |
$5.6M |
$12.0M |
$-6.5M |
$30.4M |
| Sep 2027 |
$5.7M |
$6.0M |
$-374K |
$36.4M |
| Aug 2027 |
$5.6M |
$4.5M |
$1.1M |
$53.1M |
| Jul 2027 |
$6.4M |
$4.5M |
$1.9M |
$51.9M |
| Jun 2027 |
$6.0M |
$4.6M |
$1.5M |
$49.9M |
| May 2027 |
$5.7M |
$6.4M |
$-698K |
$48.3M |
| Apr 2027 |
$6.7M |
$3.9M |
$2.8M |
$77.9M |
| Mar 2027 |
$11.9M |
$3.9M |
$7.9M |
$75.7M |
| Feb 2027 |
$7.5M |
$4.1M |
$3.4M |
$70.1M |
| Jan 2027 |
$7.4M |
$4.0M |
$3.4M |
$66.7M |
| Dec 2026 |
$10.1M |
$4.1M |
$6.0M |
$63.2M |