Income Breakdown
| TV Revenue | $2.3M |
| TV Placement Bonus | $969K |
| Matchday Revenue | $91K |
| Sponsorship | $191K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.8M |
| Staff Wages | $78K |
| Transfer Amortization | $131K |
| Debt Interest | $0 |
| Loan Fees (Out) | $310K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.2M |
$4.5M |
$749K |
$7.3M |
| Oct 2027 |
$5.1M |
$4.0M |
$1.2M |
$6.4M |
| Sep 2027 |
$5.8M |
$4.3M |
$1.5M |
$5.1M |
| Aug 2027 |
$5.9M |
$4.2M |
$1.7M |
$3.5M |
| Jul 2027 |
$6.3M |
$4.0M |
$2.3M |
$1.6M |
| Jun 2027 |
$4.9M |
$4.0M |
$836K |
$-858K |
| May 2027 |
$4.8M |
$3.7M |
$1.1M |
$-1.6M |
| Apr 2027 |
$4.8M |
$3.2M |
$1.6M |
$26.2M |
| Mar 2027 |
$7.1M |
$3.0M |
$4.1M |
$26.1M |
| Feb 2027 |
$5.0M |
$4.3M |
$780K |
$25.4M |
| Jan 2027 |
$5.3M |
$2.7M |
$2.6M |
$24.6M |
| Dec 2026 |
$6.3M |
$2.5M |
$3.8M |
$22.0M |