Income Breakdown
| TV Revenue | $827K |
| TV Placement Bonus | $288K |
| Matchday Revenue | $622K |
| Sponsorship | $450K |
| Merchandising | $6.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $107K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.5M |
| Staff Wages | $100K |
| Transfer Amortization | $844K |
| Debt Interest | $0 |
| Loan Fees (Out) | $52K |
| Facility Maintenance | $1.5M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.9M |
$10.0M |
$-1.2M |
$2.4M |
| Oct 2027 |
$9.1M |
$11.3M |
$-2.2M |
$2.7M |
| Sep 2027 |
$8.3M |
$9.6M |
$-1.3M |
$4.1M |
| Aug 2027 |
$14.5M |
$8.9M |
$5.6M |
$5.4M |
| Jul 2027 |
$9.4M |
$8.7M |
$719K |
$-1.1M |
| Jun 2027 |
$10.0M |
$10.4M |
$-426K |
$7.8M |
| May 2027 |
$10.0M |
$12.3M |
$-2.2M |
$7.5M |
| Apr 2027 |
$10.9M |
$9.8M |
$1.0M |
$9.1M |
| Mar 2027 |
$11.4M |
$16.8M |
$-5.4M |
$7.3M |
| Feb 2027 |
$11.3M |
$6.5M |
$4.8M |
$12.0M |
| Jan 2027 |
$12.3M |
$6.0M |
$6.3M |
$36.6M |
| Dec 2026 |
$11.1M |
$5.1M |
$6.1M |
$30.2M |