Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $629K |
| Sponsorship | $227K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $1.1M |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $90K |
| Transfer Amortization | $262K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.4M |
$5.8M |
$5.6M |
$23.6M |
| Oct 2027 |
$10.7M |
$6.4M |
$4.2M |
$17.7M |
| Sep 2027 |
$11.2M |
$6.7M |
$4.5M |
$13.2M |
| Aug 2027 |
$10.4M |
$5.3M |
$5.1M |
$18.7M |
| Jul 2027 |
$10.9M |
$5.1M |
$5.8M |
$15.1M |
| Jun 2027 |
$9.5M |
$5.8M |
$3.6M |
$9.2M |
| May 2027 |
$9.3M |
$5.1M |
$4.1M |
$5.5M |
| Apr 2027 |
$10.1M |
$5.0M |
$5.1M |
$1.3M |
| Mar 2027 |
$17.1M |
$4.4M |
$12.7M |
$64.7M |
| Feb 2027 |
$9.7M |
$4.4M |
$5.3M |
$54.5M |
| Jan 2027 |
$16.1M |
$5.1M |
$11.0M |
$49.2M |
| Dec 2026 |
$9.6M |
$4.2M |
$5.4M |
$38.3M |