Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $55K |
| Sponsorship | $378K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $90K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.0M |
| Staff Wages | $67K |
| Transfer Amortization | $26K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.0M |
$5.0M |
$8.0M |
$113.8M |
| Oct 2027 |
$15.5M |
$6.5M |
$9.0M |
$105.7M |
| Sep 2027 |
$15.0M |
$5.4M |
$9.6M |
$96.7M |
| Aug 2027 |
$12.2M |
$5.7M |
$6.5M |
$87.1M |
| Jul 2027 |
$28.3M |
$5.4M |
$22.8M |
$80.7M |
| Jun 2027 |
$11.6M |
$5.6M |
$6.0M |
$59.1M |
| May 2027 |
$10.7M |
$5.9M |
$4.8M |
$53.1M |
| Apr 2027 |
$12.9M |
$5.6M |
$7.3M |
$48.3M |
| Mar 2027 |
$13.0M |
$5.2M |
$7.8M |
$41.1M |
| Feb 2027 |
$11.2M |
$4.8M |
$6.4M |
$65.9M |
| Jan 2027 |
$23.7M |
$6.2M |
$17.5M |
$59.5M |
| Dec 2026 |
$14.7M |
$4.7M |
$10.0M |
$42.1M |