Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $444K |
| Matchday Revenue | $128K |
| Sponsorship | $342K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $103K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $68K |
| Transfer Amortization | $82K |
| Debt Interest | $0 |
| Loan Fees (Out) | $24K |
| Facility Maintenance | $1.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.9M |
$6.0M |
$886K |
$23.9M |
| Oct 2027 |
$7.1M |
$7.9M |
$-799K |
$22.9M |
| Sep 2027 |
$6.6M |
$6.0M |
$612K |
$23.6M |
| Aug 2027 |
$7.1M |
$4.4M |
$2.7M |
$22.9M |
| Jul 2027 |
$7.8M |
$3.4M |
$4.4M |
$37.9M |
| Jun 2027 |
$9.9M |
$3.6M |
$6.3M |
$33.7M |
| May 2027 |
$7.0M |
$4.5M |
$2.5M |
$27.4M |
| Apr 2027 |
$7.3M |
$4.9M |
$2.3M |
$24.9M |
| Mar 2027 |
$7.4M |
$4.6M |
$2.8M |
$22.6M |
| Feb 2027 |
$8.1M |
$5.1M |
$3.0M |
$19.8M |
| Jan 2027 |
$7.9M |
$4.8M |
$3.0M |
$16.8M |
| Dec 2026 |
$7.9M |
$4.6M |
$3.3M |
$13.8M |