Income Breakdown
| TV Revenue | $4.2M |
| TV Placement Bonus | $952K |
| Matchday Revenue | $151K |
| Sponsorship | $242K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $73K |
| Transfer Amortization | $45K |
| Debt Interest | $0 |
| Loan Fees (Out) | $196K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.1M |
$4.6M |
$3.5M |
$70.2M |
| Oct 2027 |
$8.4M |
$4.6M |
$3.8M |
$66.6M |
| Sep 2027 |
$8.5M |
$5.1M |
$3.5M |
$62.8M |
| Aug 2027 |
$8.3M |
$4.7M |
$3.6M |
$59.3M |
| Jul 2027 |
$9.2M |
$4.6M |
$4.6M |
$55.6M |
| Jun 2027 |
$7.9M |
$5.1M |
$2.8M |
$51.0M |
| May 2027 |
$8.7M |
$5.0M |
$3.7M |
$48.1M |
| Apr 2027 |
$9.1M |
$3.7M |
$5.4M |
$59.9M |
| Mar 2027 |
$9.0M |
$3.5M |
$5.5M |
$55.5M |
| Feb 2027 |
$9.1M |
$4.8M |
$4.3M |
$50.4M |
| Jan 2027 |
$9.2M |
$3.1M |
$6.1M |
$46.1M |
| Dec 2026 |
$15.6M |
$3.0M |
$12.5M |
$40.0M |