Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $139K |
| Sponsorship | $1.6M |
| Merchandising | $4.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.8M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.2M |
| Staff Wages | $99K |
| Transfer Amortization | $1.0M |
| Debt Interest | $0 |
| Loan Fees (Out) | $326K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.6M |
$11.7M |
$1.9M |
$7.1M |
| Oct 2027 |
$14.7M |
$14.6M |
$111K |
$5.4M |
| Sep 2027 |
$16.6M |
$10.8M |
$5.8M |
$4.2M |
| Aug 2027 |
$12.9M |
$8.9M |
$3.9M |
$41.9M |
| Jul 2027 |
$35.0M |
$9.1M |
$25.9M |
$43.1M |
| Jun 2027 |
$20.8M |
$9.5M |
$11.3M |
$26.2M |
| May 2027 |
$12.0M |
$10.8M |
$1.2M |
$14.1M |
| Apr 2027 |
$11.9M |
$11.3M |
$548K |
$12.2M |
| Mar 2027 |
$12.0M |
$11.1M |
$881K |
$11.0M |
| Feb 2027 |
$14.2M |
$8.4M |
$5.8M |
$9.4M |
| Jan 2027 |
$12.5M |
$8.9M |
$3.6M |
$36.8M |
| Dec 2026 |
$12.3M |
$7.6M |
$4.7M |
$33.1M |