Income Breakdown
| TV Revenue | $4.1M |
| TV Placement Bonus | $653K |
| Matchday Revenue | $51K |
| Sponsorship | $59K |
| Merchandising | $1.3M |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.9M |
| Staff Wages | $53K |
| Transfer Amortization | $42K |
| Debt Interest | $0 |
| Loan Fees (Out) | $31K |
| Facility Maintenance | $973K |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$6.2M |
$5.0M |
$1.2M |
$39.7M |
| Oct 2027 |
$6.5M |
$9.7M |
$-3.3M |
$38.4M |
| Sep 2027 |
$5.9M |
$7.7M |
$-1.9M |
$41.6M |
| Aug 2027 |
$6.6M |
$4.0M |
$2.6M |
$43.4M |
| Jul 2027 |
$9.7M |
$3.5M |
$6.3M |
$62.5M |
| Jun 2027 |
$6.4M |
$3.5M |
$2.9M |
$56.2M |
| May 2027 |
$6.5M |
$4.1M |
$2.4M |
$53.3M |
| Apr 2027 |
$6.6M |
$5.0M |
$1.6M |
$50.9M |
| Mar 2027 |
$11.1M |
$4.2M |
$6.9M |
$49.4M |
| Feb 2027 |
$6.7M |
$4.1M |
$2.6M |
$42.4M |
| Jan 2027 |
$6.4M |
$4.6M |
$1.8M |
$39.9M |
| Dec 2026 |
$7.0M |
$3.9M |
$3.0M |
$38.1M |