Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $727K |
| Matchday Revenue | $36K |
| Sponsorship | $225K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $16K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.1M |
| Staff Wages | $89K |
| Transfer Amortization | $326K |
| Debt Interest | $0 |
| Loan Fees (Out) | $66K |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.2M |
$6.8M |
$395K |
$42.3M |
| Oct 2027 |
$7.4M |
$9.2M |
$-1.8M |
$41.6M |
| Sep 2027 |
$8.6M |
$6.0M |
$2.6M |
$43.4M |
| Aug 2027 |
$10.3M |
$4.4M |
$5.9M |
$41.9M |
| Jul 2027 |
$13.0M |
$4.1M |
$8.9M |
$52.5M |
| Jun 2027 |
$12.4M |
$4.1M |
$8.4M |
$46.4M |
| May 2027 |
$8.2M |
$5.6M |
$2.6M |
$37.8M |
| Apr 2027 |
$9.5M |
$5.4M |
$4.0M |
$35.0M |
| Mar 2027 |
$14.1M |
$5.0M |
$9.1M |
$30.8M |
| Feb 2027 |
$9.2M |
$4.5M |
$4.6M |
$24.4M |
| Jan 2027 |
$8.4M |
$4.9M |
$3.5M |
$19.6M |
| Dec 2026 |
$8.6M |
$4.3M |
$4.4M |
$15.9M |