Income Breakdown
| TV Revenue | $5.6M |
| TV Placement Bonus | $2.8M |
| Matchday Revenue | $8K |
| Sponsorship | $417K |
| Merchandising | $1.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.6M |
| Staff Wages | $56K |
| Transfer Amortization | $25K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.5M |
$5.3M |
$5.2M |
$55.9M |
| Oct 2027 |
$10.5M |
$7.6M |
$2.9M |
$50.7M |
| Sep 2027 |
$10.3M |
$8.1M |
$2.2M |
$47.8M |
| Aug 2027 |
$10.3M |
$5.5M |
$4.8M |
$45.5M |
| Jul 2027 |
$11.0M |
$5.2M |
$5.8M |
$40.7M |
| Jun 2027 |
$10.0M |
$5.1M |
$4.9M |
$35.0M |
| May 2027 |
$9.0M |
$5.0M |
$4.0M |
$30.1M |
| Apr 2027 |
$9.8M |
$4.6M |
$5.2M |
$26.1M |
| Mar 2027 |
$8.1M |
$4.6M |
$3.5M |
$20.8M |
| Feb 2027 |
$8.1M |
$3.6M |
$4.6M |
$27.2M |
| Jan 2027 |
$10.7M |
$3.6M |
$7.1M |
$22.6M |
| Dec 2026 |
$8.2M |
$3.5M |
$4.7M |
$16.7M |