Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $351K |
| Sponsorship | $216K |
| Merchandising | $3.6M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $129K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.7M |
| Staff Wages | $81K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $38K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.3M |
$5.6M |
$4.6M |
$59.7M |
| Oct 2027 |
$11.8M |
$9.2M |
$2.6M |
$55.1M |
| Sep 2027 |
$34.6M |
$11.3M |
$23.3M |
$52.5M |
| Aug 2027 |
$11.4M |
$6.7M |
$4.7M |
$29.2M |
| Jul 2027 |
$11.1M |
$5.8M |
$5.3M |
$24.5M |
| Jun 2027 |
$10.1M |
$7.1M |
$3.0M |
$19.2M |
| May 2027 |
$8.9M |
$8.3M |
$600K |
$16.2M |
| Apr 2027 |
$17.8M |
$6.1M |
$11.7M |
$15.6M |
| Mar 2027 |
$10.2M |
$5.5M |
$4.7M |
$56.3M |
| Feb 2027 |
$10.0M |
$5.0M |
$5.0M |
$51.6M |
| Jan 2027 |
$20.6M |
$4.9M |
$15.7M |
$46.6M |
| Dec 2026 |
$10.3M |
$4.9M |
$5.4M |
$30.9M |