Income Breakdown
| TV Revenue | $3.8M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $1.7M |
| Sponsorship | $257K |
| 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 | $3.5M |
| Staff Wages | $66K |
| Transfer Amortization | $369K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.0M |
$5.8M |
$5.2M |
$48.8M |
| Oct 2027 |
$10.7M |
$7.7M |
$3.0M |
$43.2M |
| Sep 2027 |
$10.9M |
$6.7M |
$4.2M |
$39.9M |
| Aug 2027 |
$13.7M |
$5.9M |
$7.8M |
$35.4M |
| Jul 2027 |
$10.3M |
$6.1M |
$4.2M |
$34.6M |
| Jun 2027 |
$9.2M |
$6.7M |
$2.5M |
$30.1M |
| May 2027 |
$9.9M |
$5.8M |
$4.1M |
$27.4M |
| Apr 2027 |
$12.0M |
$5.3M |
$6.7M |
$37.0M |
| Mar 2027 |
$10.9M |
$4.3M |
$6.6M |
$60.6M |
| Feb 2027 |
$9.2M |
$4.3M |
$5.0M |
$54.0M |
| Jan 2027 |
$13.5M |
$4.4M |
$9.1M |
$49.0M |
| Dec 2026 |
$9.5M |
$4.3M |
$5.2M |
$39.9M |