Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $50K |
| Sponsorship | $252K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $167K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $69K |
| Transfer Amortization | $317K |
| Debt Interest | $0 |
| Loan Fees (Out) | $286K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.7M |
$6.3M |
$2.4M |
$24.5M |
| Oct 2027 |
$7.9M |
$11.5M |
$-3.6M |
$21.8M |
| Sep 2027 |
$10.3M |
$5.8M |
$4.5M |
$25.1M |
| Aug 2027 |
$13.6M |
$5.4M |
$8.2M |
$21.2M |
| Jul 2027 |
$11.6M |
$5.3M |
$6.2M |
$28.5M |
| Jun 2027 |
$12.9M |
$4.9M |
$8.0M |
$22.0M |
| May 2027 |
$7.6M |
$5.7M |
$1.9M |
$13.7M |
| Apr 2027 |
$7.5M |
$5.6M |
$1.9M |
$11.5M |
| Mar 2027 |
$7.5M |
$6.1M |
$1.4M |
$9.3M |
| Feb 2027 |
$9.4M |
$4.9M |
$4.5M |
$7.6M |
| Jan 2027 |
$8.2M |
$5.0M |
$3.2M |
$14.3M |
| Dec 2026 |
$7.3M |
$4.7M |
$2.6M |
$11.1M |