Income Breakdown
| TV Revenue | $4.8M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $273K |
| Sponsorship | $304K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $331K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $79K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$9.5M |
$5.2M |
$4.3M |
$59.1M |
| Oct 2027 |
$9.7M |
$6.4M |
$3.3M |
$54.8M |
| Sep 2027 |
$10.5M |
$5.5M |
$5.0M |
$51.5M |
| Aug 2027 |
$8.6M |
$4.6M |
$4.0M |
$46.5M |
| Jul 2027 |
$8.5M |
$4.3M |
$4.2M |
$56.6M |
| Jun 2027 |
$13.4M |
$4.2M |
$9.2M |
$52.4M |
| May 2027 |
$8.8M |
$5.7M |
$3.1M |
$43.2M |
| Apr 2027 |
$9.0M |
$4.5M |
$4.5M |
$40.0M |
| Mar 2027 |
$8.8M |
$4.9M |
$3.9M |
$35.5M |
| Feb 2027 |
$10.9M |
$5.1M |
$5.8M |
$31.7M |
| Jan 2027 |
$9.1M |
$4.9M |
$4.2M |
$25.9M |
| Dec 2026 |
$9.3M |
$4.9M |
$4.5M |
$21.7M |