Income Breakdown
| TV Revenue | $3.7M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $711K |
| Sponsorship | $232K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $13K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $95K |
| Transfer Amortization | $185K |
| Debt Interest | $0 |
| Loan Fees (Out) | $48K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$9.9M |
$5.6M |
$4.3M |
$52.0M |
| Oct 2027 |
$10.1M |
$5.6M |
$4.5M |
$47.5M |
| Sep 2027 |
$10.0M |
$5.1M |
$4.9M |
$42.8M |
| Aug 2027 |
$11.4M |
$5.7M |
$5.7M |
$37.8M |
| Jul 2027 |
$10.0M |
$5.2M |
$4.8M |
$31.9M |
| Jun 2027 |
$9.6M |
$4.9M |
$4.7M |
$27.0M |
| May 2027 |
$10.3M |
$5.1M |
$5.1M |
$22.1M |
| Apr 2027 |
$8.8M |
$4.4M |
$4.4M |
$16.7M |
| Mar 2027 |
$7.3M |
$3.8M |
$3.5M |
$41.8M |
| Feb 2027 |
$7.3M |
$3.8M |
$3.5M |
$38.3M |
| Jan 2027 |
$9.4M |
$4.3M |
$5.0M |
$34.8M |
| Dec 2026 |
$7.3M |
$3.5M |
$3.9M |
$29.8M |