Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $387K |
| Matchday Revenue | $210K |
| Sponsorship | $376K |
| Merchandising | $4.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $105K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $78K |
| Transfer Amortization | $50K |
| Debt Interest | $0 |
| Loan Fees (Out) | $10K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.8M |
$6.0M |
$5.8M |
$109.1M |
| Oct 2027 |
$12.2M |
$6.3M |
$5.9M |
$103.3M |
| Sep 2027 |
$13.8M |
$7.0M |
$6.8M |
$97.3M |
| Aug 2027 |
$13.9M |
$6.2M |
$7.6M |
$120.4M |
| Jul 2027 |
$16.6M |
$5.6M |
$10.9M |
$112.7M |
| Jun 2027 |
$31.4M |
$5.9M |
$25.4M |
$103.2M |
| May 2027 |
$14.0M |
$6.5M |
$7.5M |
$77.8M |
| Apr 2027 |
$14.1M |
$6.5M |
$7.5M |
$70.3M |
| Mar 2027 |
$14.5M |
$6.2M |
$8.2M |
$62.8M |
| Feb 2027 |
$14.0M |
$5.9M |
$8.1M |
$54.5M |
| Jan 2027 |
$13.4M |
$5.3M |
$8.1M |
$46.4M |
| Dec 2026 |
$13.0M |
$5.4M |
$7.6M |
$38.3M |