Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $899K |
| Matchday Revenue | $22K |
| Sponsorship | $69K |
| Merchandising | $944K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $39K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.1M |
| Staff Wages | $35K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.8M |
$3.2M |
$3.5M |
$82.2M |
| Oct 2027 |
$6.4M |
$3.2M |
$3.2M |
$78.7M |
| Sep 2027 |
$6.6M |
$3.4M |
$3.2M |
$75.5M |
| Aug 2027 |
$6.5M |
$4.8M |
$1.6M |
$72.3M |
| Jul 2027 |
$7.2M |
$3.4M |
$3.8M |
$70.6M |
| Jun 2027 |
$6.3M |
$3.5M |
$2.8M |
$66.8M |
| May 2027 |
$6.6M |
$3.6M |
$3.0M |
$64.0M |
| Apr 2027 |
$6.0M |
$3.2M |
$2.8M |
$61.0M |
| Mar 2027 |
$6.3M |
$3.4M |
$2.9M |
$58.2M |
| Feb 2027 |
$6.7M |
$3.3M |
$3.4M |
$55.4M |
| Jan 2027 |
$16.1M |
$2.7M |
$13.3M |
$67.8M |
| Dec 2026 |
$10.3M |
$2.8M |
$7.6M |
$54.6M |