Income Breakdown
| TV Revenue | $5.4M |
| TV Placement Bonus | $1.7M |
| Matchday Revenue | $1K |
| Sponsorship | $78K |
| Merchandising | $913K |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.4M |
| Staff Wages | $52K |
| Transfer Amortization | $13K |
| Debt Interest | $0 |
| Loan Fees (Out) | $8K |
| Facility Maintenance | $1.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.1M |
$3.7M |
$4.5M |
$59.7M |
| Oct 2027 |
$8.1M |
$4.7M |
$3.4M |
$55.2M |
| Sep 2027 |
$7.6M |
$4.8M |
$2.8M |
$51.8M |
| Aug 2027 |
$7.7M |
$4.2M |
$3.5M |
$49.0M |
| Jul 2027 |
$8.9M |
$4.7M |
$4.3M |
$45.5M |
| Jun 2027 |
$8.2M |
$4.1M |
$4.0M |
$41.3M |
| May 2027 |
$8.2M |
$4.1M |
$4.2M |
$37.3M |
| Apr 2027 |
$8.0M |
$3.9M |
$4.1M |
$33.1M |
| Mar 2027 |
$8.7M |
$3.8M |
$4.8M |
$28.9M |
| Feb 2027 |
$8.6M |
$3.5M |
$5.1M |
$34.5M |
| Jan 2027 |
$16.0M |
$3.4M |
$12.5M |
$29.4M |
| Dec 2026 |
$8.6M |
$3.4M |
$5.1M |
$17.4M |