Income Breakdown
| TV Revenue | $6.4M |
| TV Placement Bonus | $525K |
| Matchday Revenue | $525K |
| Sponsorship | $381K |
| Merchandising | $3.2M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.3M |
| Staff Wages | $77K |
| Transfer Amortization | $4K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.0M |
$6.1M |
$4.9M |
$85.2M |
| Oct 2027 |
$10.9M |
$8.7M |
$2.2M |
$80.3M |
| Sep 2027 |
$11.2M |
$6.0M |
$5.2M |
$78.0M |
| Aug 2027 |
$11.5M |
$6.1M |
$5.3M |
$72.9M |
| Jul 2027 |
$11.3M |
$5.7M |
$5.5M |
$67.7M |
| Jun 2027 |
$11.2M |
$5.9M |
$5.3M |
$62.2M |
| May 2027 |
$11.0M |
$6.6M |
$4.4M |
$56.9M |
| Apr 2027 |
$11.3M |
$5.9M |
$5.4M |
$52.4M |
| Mar 2027 |
$12.6M |
$6.5M |
$6.1M |
$47.0M |
| Feb 2027 |
$11.8M |
$5.2M |
$6.6M |
$54.9M |
| Jan 2027 |
$18.8M |
$5.6M |
$13.2M |
$48.3M |
| Dec 2026 |
$12.3M |
$5.2M |
$7.1M |
$35.1M |