Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $199K |
| Sponsorship | $248K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.9M |
| Staff Wages | $97K |
| Transfer Amortization | $354K |
| Debt Interest | $0 |
| Loan Fees (Out) | $28K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.6M |
$6.9M |
$1.7M |
$29.7M |
| Oct 2027 |
$8.0M |
$7.8M |
$243K |
$27.7M |
| Sep 2027 |
$9.5M |
$7.7M |
$1.8M |
$27.1M |
| Aug 2027 |
$7.3M |
$4.9M |
$2.4M |
$24.9M |
| Jul 2027 |
$13.4M |
$4.3M |
$9.1M |
$58.5M |
| Jun 2027 |
$7.3M |
$5.6M |
$1.7M |
$49.2M |
| May 2027 |
$7.6M |
$5.6M |
$2.0M |
$47.3M |
| Apr 2027 |
$12.9M |
$4.7M |
$8.2M |
$45.2M |
| Mar 2027 |
$8.1M |
$4.8M |
$3.3M |
$36.9M |
| Feb 2027 |
$9.0M |
$4.7M |
$4.3M |
$33.4M |
| Jan 2027 |
$8.6M |
$5.2M |
$3.4M |
$30.2M |
| Dec 2026 |
$8.9M |
$4.9M |
$4.0M |
$26.7M |