Income Breakdown
| TV Revenue | $826K |
| TV Placement Bonus | $317K |
| Matchday Revenue | $667K |
| Sponsorship | $414K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.0M |
| Staff Wages | $80K |
| Transfer Amortization | $47K |
| Debt Interest | $0 |
| Loan Fees (Out) | $6K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.8M |
$5.7M |
$3.1M |
$23.2M |
| Oct 2027 |
$8.5M |
$6.6M |
$1.9M |
$20.1M |
| Sep 2027 |
$8.1M |
$6.8M |
$1.2M |
$18.2M |
| Aug 2027 |
$8.6M |
$6.0M |
$2.7M |
$17.3M |
| Jul 2027 |
$8.4M |
$4.9M |
$3.5M |
$14.6M |
| Jun 2027 |
$8.9M |
$5.4M |
$3.4M |
$13.0M |
| May 2027 |
$8.9M |
$7.7M |
$1.3M |
$9.6M |
| Apr 2027 |
$9.0M |
$5.8M |
$3.2M |
$8.3M |
| Mar 2027 |
$9.4M |
$5.6M |
$3.7M |
$5.1M |
| Feb 2027 |
$11.5M |
$5.7M |
$5.8M |
$1.3M |
| Jan 2027 |
$9.4M |
$5.6M |
$3.9M |
$-4.5M |
| Dec 2026 |
$9.3M |
$5.7M |
$3.6M |
$-8.4M |