Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $797K |
| Matchday Revenue | $11K |
| Sponsorship | $53K |
| Merchandising | $1.2M |
| Domestic Cup Prize | $151K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $81K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.6M |
| Staff Wages | $63K |
| Transfer Amortization | $49K |
| Debt Interest | $0 |
| Loan Fees (Out) | $169K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.3M |
$3.9M |
$2.4M |
$28.2M |
| Oct 2027 |
$5.9M |
$8.5M |
$-2.6M |
$25.8M |
| Sep 2027 |
$5.9M |
$4.1M |
$1.8M |
$28.3M |
| Aug 2027 |
$6.5M |
$3.7M |
$2.8M |
$26.5M |
| Jul 2027 |
$6.5M |
$3.4M |
$3.1M |
$33.1M |
| Jun 2027 |
$9.4M |
$3.2M |
$6.1M |
$30.5M |
| May 2027 |
$6.2M |
$3.8M |
$2.3M |
$24.3M |
| Apr 2027 |
$6.3M |
$3.2M |
$3.1M |
$21.9M |
| Mar 2027 |
$6.3M |
$3.4M |
$2.9M |
$18.8M |
| Feb 2027 |
$6.5M |
$3.4M |
$3.1M |
$15.9M |
| Jan 2027 |
$6.8M |
$3.7M |
$3.1M |
$12.7M |
| Dec 2026 |
$6.3M |
$3.6M |
$2.7M |
$9.6M |