Income Breakdown
| TV Revenue | $790K |
| TV Placement Bonus | $231K |
| Matchday Revenue | $301K |
| Sponsorship | $466K |
| Merchandising | $8.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $317K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $2.7M |
| Staff Wages | $67K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.2M |
$4.6M |
$5.6M |
$47.0M |
| Oct 2027 |
$10.5M |
$9.7M |
$883K |
$41.4M |
| Sep 2027 |
$9.5M |
$5.6M |
$4.0M |
$40.5M |
| Aug 2027 |
$9.1M |
$4.3M |
$4.7M |
$36.6M |
| Jul 2027 |
$8.4M |
$3.8M |
$4.5M |
$31.9M |
| Jun 2027 |
$7.5M |
$3.9M |
$3.6M |
$27.3M |
| May 2027 |
$6.9M |
$6.2M |
$643K |
$23.8M |
| Apr 2027 |
$6.8M |
$3.9M |
$2.9M |
$23.2M |
| Mar 2027 |
$6.8M |
$4.3M |
$2.5M |
$20.4M |
| Feb 2027 |
$6.9M |
$4.9M |
$2.0M |
$17.9M |
| Jan 2027 |
$6.8M |
$4.3M |
$2.5M |
$15.9M |
| Dec 2026 |
$6.8M |
$4.1M |
$2.7M |
$13.4M |