Income Breakdown
| TV Revenue | $4.4M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $26K |
| Sponsorship | $295K |
| Merchandising | $1.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.3M |
| Staff Wages | $69K |
| Transfer Amortization | $70K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.3M |
$4.8M |
$2.5M |
$46.0M |
| Oct 2027 |
$8.0M |
$6.8M |
$1.2M |
$43.4M |
| Sep 2027 |
$7.7M |
$5.8M |
$1.9M |
$42.1M |
| Aug 2027 |
$8.7M |
$7.4M |
$1.3M |
$40.1M |
| Jul 2027 |
$7.7M |
$5.0M |
$2.7M |
$38.8M |
| Jun 2027 |
$8.1M |
$4.4M |
$3.7M |
$37.9M |
| May 2027 |
$8.2M |
$4.2M |
$3.9M |
$34.2M |
| Apr 2027 |
$8.2M |
$4.1M |
$4.1M |
$30.2M |
| Mar 2027 |
$8.5M |
$4.8M |
$3.8M |
$26.1M |
| Feb 2027 |
$8.6M |
$3.5M |
$5.1M |
$40.7M |
| Jan 2027 |
$18.5M |
$3.6M |
$14.9M |
$35.6M |
| Dec 2026 |
$8.6M |
$3.5M |
$5.1M |
$22.5M |