Income Breakdown
| TV Revenue | $5.2M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $815K |
| Sponsorship | $1.7M |
| Merchandising | $3.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $57K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $90K |
| Transfer Amortization | $608K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.4M |
$8.6M |
$4.7M |
$73.9M |
| Oct 2027 |
$14.2M |
$9.5M |
$4.7M |
$68.5M |
| Sep 2027 |
$13.3M |
$10.6M |
$2.7M |
$63.2M |
| Aug 2027 |
$13.6M |
$9.2M |
$4.4M |
$59.9M |
| Jul 2027 |
$14.0M |
$6.6M |
$7.4M |
$58.2M |
| Jun 2027 |
$12.7M |
$6.8M |
$5.9M |
$72.6M |
| May 2027 |
$13.1M |
$7.5M |
$5.6M |
$66.6M |
| Apr 2027 |
$13.6M |
$6.3M |
$7.3M |
$60.8M |
| Mar 2027 |
$13.3M |
$6.4M |
$7.0M |
$53.4M |
| Feb 2027 |
$13.3M |
$6.2M |
$7.1M |
$46.3M |
| Jan 2027 |
$19.3M |
$5.5M |
$13.8M |
$50.3M |
| Dec 2026 |
$13.9M |
$5.2M |
$8.7M |
$44.4M |