Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $427K |
| Matchday Revenue | $855K |
| Sponsorship | $433K |
| Merchandising | $6.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $28K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $114K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $99K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$14.7M |
$9.4M |
$5.3M |
$94.6M |
| Oct 2027 |
$14.1M |
$12.5M |
$1.6M |
$88.2M |
| Sep 2027 |
$15.2M |
$8.3M |
$6.9M |
$85.4M |
| Aug 2027 |
$16.3M |
$7.6M |
$8.7M |
$96.8M |
| Jul 2027 |
$24.5M |
$7.4M |
$17.1M |
$90.1M |
| Jun 2027 |
$27.0M |
$7.0M |
$20.0M |
$81.6M |
| May 2027 |
$16.9M |
$8.2M |
$8.7M |
$61.1M |
| Apr 2027 |
$18.1M |
$7.5M |
$10.6M |
$51.8M |
| Mar 2027 |
$18.3M |
$7.6M |
$10.8M |
$40.6M |
| Feb 2027 |
$18.7M |
$8.4M |
$10.3M |
$29.3M |
| Jan 2027 |
$18.3M |
$7.7M |
$10.6M |
$18.5M |
| Dec 2026 |
$18.2M |
$7.5M |
$10.7M |
$7.3M |