Income Breakdown
| TV Revenue | $821K |
| TV Placement Bonus | $171K |
| Matchday Revenue | $599K |
| Sponsorship | $408K |
| Merchandising | $6.1M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $133K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $57K |
| Transfer Amortization | $215K |
| Debt Interest | $0 |
| Loan Fees (Out) | $67K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$8.2M |
$5.6M |
$2.6M |
$32.1M |
| Oct 2027 |
$8.0M |
$5.9M |
$2.1M |
$29.2M |
| Sep 2027 |
$8.1M |
$4.9M |
$3.2M |
$26.9M |
| Aug 2027 |
$8.7M |
$5.2M |
$3.5M |
$32.2M |
| Jul 2027 |
$9.6M |
$8.3M |
$1.4M |
$28.7M |
| Jun 2027 |
$9.0M |
$4.9M |
$4.1M |
$27.3M |
| May 2027 |
$8.8M |
$4.8M |
$4.0M |
$23.2M |
| Apr 2027 |
$8.6M |
$5.0M |
$3.6M |
$19.1M |
| Mar 2027 |
$9.4M |
$5.1M |
$4.3M |
$15.5M |
| Feb 2027 |
$9.0M |
$5.3M |
$3.7M |
$11.1M |
| Jan 2027 |
$9.7M |
$5.0M |
$4.7M |
$7.9M |
| Dec 2026 |
$9.7M |
$5.1M |
$4.6M |
$3.2M |