Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $1.2M |
| Matchday Revenue | $6K |
| Sponsorship | $56K |
| Merchandising | $935K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $11K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.1M |
| Staff Wages | $51K |
| Transfer Amortization | $59K |
| Debt Interest | $0 |
| Loan Fees (Out) | $71K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Dec 2027 |
$5.9M |
$4.3M |
$1.6M |
$13.3M |
| Nov 2027 |
$5.6M |
$4.3M |
$1.3M |
$11.7M |
| Oct 2027 |
$6.0M |
$6.4M |
$-438K |
$10.4M |
| Sep 2027 |
$6.2M |
$4.5M |
$1.7M |
$10.7M |
| Aug 2027 |
$5.8M |
$4.1M |
$1.7M |
$10.8M |
| Jul 2027 |
$5.9M |
$3.7M |
$2.2M |
$28.8M |
| Jun 2027 |
$8.7M |
$3.5M |
$5.2M |
$26.9M |
| May 2027 |
$5.9M |
$3.8M |
$2.1M |
$21.8M |
| Apr 2027 |
$5.6M |
$3.7M |
$1.9M |
$19.6M |
| Mar 2027 |
$8.9M |
$4.0M |
$4.9M |
$17.7M |
| Feb 2027 |
$5.5M |
$3.6M |
$1.9M |
$13.6M |
| Jan 2027 |
$5.1M |
$3.5M |
$1.6M |
$11.7M |