Income Breakdown
| TV Revenue | $662K |
| TV Placement Bonus | $389K |
| Matchday Revenue | $0 |
| Sponsorship | $77K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.8M |
| Prize Money | $0 |
| Loan Fees (In) | $43K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $50K |
| Transfer Amortization | $22K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.4M |
$3.2M |
$3.1M |
$62.7M |
| Oct 2027 |
$6.3M |
$3.6M |
$2.6M |
$59.6M |
| Sep 2027 |
$7.2M |
$3.4M |
$3.8M |
$56.9M |
| Aug 2027 |
$6.6M |
$3.5M |
$3.2M |
$53.1M |
| Jul 2027 |
$6.9M |
$3.1M |
$3.7M |
$49.9M |
| Jun 2027 |
$6.7M |
$3.3M |
$3.3M |
$47.2M |
| May 2027 |
$6.4M |
$3.5M |
$2.8M |
$43.9M |
| Apr 2027 |
$6.5M |
$3.0M |
$3.4M |
$41.1M |
| Mar 2027 |
$11.1M |
$3.6M |
$7.5M |
$37.6M |
| Feb 2027 |
$7.1M |
$3.0M |
$4.1M |
$31.4M |
| Jan 2027 |
$9.5M |
$2.6M |
$6.9M |
$27.2M |
| Dec 2026 |
$7.2M |
$2.5M |
$4.7M |
$20.3M |