Income Breakdown
| TV Revenue | $3.4M |
| TV Placement Bonus | $265K |
| Matchday Revenue | $26K |
| Sponsorship | $266K |
| Merchandising | $1.4M |
| Domestic Cup Prize | $249K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $210K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $59K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $164K |
| Facility Maintenance | $1.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$5.9M |
$4.7M |
$1.2M |
$48.8M |
| Oct 2027 |
$5.8M |
$7.9M |
$-2.1M |
$47.6M |
| Sep 2027 |
$7.8M |
$4.4M |
$3.4M |
$49.7M |
| Aug 2027 |
$9.0M |
$3.8M |
$5.1M |
$46.3M |
| Jul 2027 |
$6.4M |
$3.7M |
$2.7M |
$61.5M |
| Jun 2027 |
$8.8M |
$3.3M |
$5.6M |
$58.8M |
| May 2027 |
$6.5M |
$4.8M |
$1.7M |
$53.3M |
| Apr 2027 |
$8.4M |
$3.5M |
$4.9M |
$51.5M |
| Mar 2027 |
$12.2M |
$4.3M |
$7.9M |
$46.7M |
| Feb 2027 |
$7.8M |
$3.9M |
$3.9M |
$38.8M |
| Jan 2027 |
$8.0M |
$3.9M |
$4.0M |
$34.9M |
| Dec 2026 |
$9.6M |
$4.0M |
$5.6M |
$30.8M |