Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $84K |
| Sponsorship | $214K |
| Merchandising | $1.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $82K |
| Transfer Amortization | $75K |
| Debt Interest | $0 |
| Loan Fees (Out) | $56K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.7M |
$4.3M |
$3.5M |
$68.4M |
| Oct 2027 |
$7.5M |
$8.9M |
$-1.4M |
$64.9M |
| Sep 2027 |
$8.1M |
$4.4M |
$3.7M |
$66.2M |
| Aug 2027 |
$14.1M |
$4.1M |
$10.0M |
$64.2M |
| Jul 2027 |
$13.1M |
$3.5M |
$9.6M |
$85.7M |
| Jun 2027 |
$7.4M |
$5.1M |
$2.3M |
$76.8M |
| May 2027 |
$7.4M |
$3.9M |
$3.5M |
$74.5M |
| Apr 2027 |
$9.1M |
$3.4M |
$5.6M |
$70.9M |
| Mar 2027 |
$8.6M |
$3.4M |
$5.2M |
$65.3M |
| Feb 2027 |
$28.0M |
$4.1M |
$23.8M |
$60.0M |
| Jan 2027 |
$8.6M |
$3.6M |
$5.0M |
$36.2M |
| Dec 2026 |
$10.6M |
$3.6M |
$7.0M |
$31.1M |