Income Breakdown
| TV Revenue | $827K |
| TV Placement Bonus | $266K |
| Matchday Revenue | $643K |
| Sponsorship | $455K |
| Merchandising | $6.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $87K |
| Transfer Amortization | $144K |
| Debt Interest | $24K |
| Loan Fees (Out) | $40K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.9M |
$6.6M |
$2.3M |
$-6.0M |
| Oct 2027 |
$9.3M |
$8.4M |
$943K |
$-8.5M |
| Sep 2027 |
$10.4M |
$5.9M |
$4.5M |
$-9.5M |
| Aug 2027 |
$8.5M |
$4.8M |
$3.7M |
$68.2M |
| Jul 2027 |
$10.7M |
$5.1M |
$5.5M |
$64.3M |
| Jun 2027 |
$10.4M |
$5.4M |
$5.1M |
$58.6M |
| May 2027 |
$9.5M |
$6.2M |
$3.3M |
$53.4M |
| Apr 2027 |
$10.9M |
$5.3M |
$5.6M |
$49.9M |
| Mar 2027 |
$10.9M |
$6.0M |
$4.9M |
$44.2M |
| Feb 2027 |
$18.6M |
$5.6M |
$12.9M |
$39.1M |
| Jan 2027 |
$10.8M |
$6.2M |
$4.6M |
$27.9M |
| Dec 2026 |
$11.7M |
$5.6M |
$6.1M |
$23.2M |