Income Breakdown
| TV Revenue | $4.5M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $480K |
| Sponsorship | $1.8M |
| Merchandising | $5.6M |
| Domestic Cup Prize | $75K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.3M |
| Staff Wages | $68K |
| Transfer Amortization | $567K |
| Debt Interest | $0 |
| Loan Fees (Out) | $455K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$14.0M |
$8.7M |
$5.3M |
$277.3M |
| Oct 2027 |
$14.8M |
$12.1M |
$2.7M |
$271.4M |
| Sep 2027 |
$13.6M |
$9.4M |
$4.2M |
$268.1M |
| Aug 2027 |
$14.3M |
$11.0M |
$3.3M |
$263.4M |
| Jul 2027 |
$37.8M |
$5.9M |
$31.9M |
$259.5M |
| Jun 2027 |
$14.1M |
$6.1M |
$8.0M |
$253.6M |
| May 2027 |
$14.1M |
$6.4M |
$7.7M |
$245.5M |
| Apr 2027 |
$15.8M |
$6.5M |
$9.3M |
$237.8M |
| Mar 2027 |
$38.6M |
$7.8M |
$30.7M |
$228.5M |
| Feb 2027 |
$17.3M |
$8.2M |
$9.1M |
$198.9M |
| Jan 2027 |
$16.3M |
$7.8M |
$8.5M |
$189.8M |
| Dec 2026 |
$16.1M |
$8.0M |
$8.1M |
$181.2M |