Income Breakdown
| TV Revenue | $5.9M |
| TV Placement Bonus | $1.6M |
| Matchday Revenue | $92K |
| Sponsorship | $386K |
| Merchandising | $3.8M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.6M |
| Staff Wages | $62K |
| Transfer Amortization | $324K |
| Debt Interest | $0 |
| Loan Fees (Out) | $405K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.8M |
$8.3M |
$3.5M |
$56.3M |
| Oct 2027 |
$12.7M |
$13.0M |
$-338K |
$52.4M |
| Sep 2027 |
$10.8M |
$7.7M |
$3.1M |
$52.4M |
| Aug 2027 |
$17.1M |
$6.2M |
$10.9M |
$84.7M |
| Jul 2027 |
$17.6M |
$6.5M |
$11.1M |
$74.2M |
| Jun 2027 |
$16.2M |
$6.0M |
$10.2M |
$62.9M |
| May 2027 |
$11.6M |
$7.6M |
$4.0M |
$52.3M |
| Apr 2027 |
$12.4M |
$6.5M |
$5.9M |
$48.0M |
| Mar 2027 |
$12.1M |
$7.4M |
$4.6M |
$41.8M |
| Feb 2027 |
$12.8M |
$6.3M |
$6.6M |
$36.9M |
| Jan 2027 |
$11.8M |
$6.1M |
$5.7M |
$34.4M |
| Dec 2026 |
$12.0M |
$5.7M |
$6.3M |
$28.5M |