Income Breakdown
| TV Revenue | $660K |
| TV Placement Bonus | $269K |
| Matchday Revenue | $0 |
| Sponsorship | $81K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $3.8M |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $1.9M |
| Staff Wages | $52K |
| Transfer Amortization | $17K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $955K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.1M |
$2.9M |
$3.2M |
$50.8M |
| Oct 2027 |
$6.1M |
$3.1M |
$3.0M |
$47.6M |
| Sep 2027 |
$6.2M |
$3.3M |
$2.9M |
$44.6M |
| Aug 2027 |
$6.3M |
$4.3M |
$2.0M |
$41.6M |
| Jul 2027 |
$6.6M |
$3.4M |
$3.1M |
$40.1M |
| Jun 2027 |
$6.4M |
$3.2M |
$3.2M |
$37.3M |
| May 2027 |
$6.2M |
$3.9M |
$2.4M |
$34.0M |
| Apr 2027 |
$6.4M |
$2.9M |
$3.5M |
$31.7M |
| Mar 2027 |
$10.8M |
$3.5M |
$7.2M |
$28.2M |
| Feb 2027 |
$6.9M |
$2.5M |
$4.4M |
$30.7M |
| Jan 2027 |
$9.3M |
$2.7M |
$6.6M |
$26.4M |
| Dec 2026 |
$7.0M |
$2.5M |
$4.5M |
$19.8M |