Income Breakdown
| TV Revenue | $836K |
| TV Placement Bonus | $466K |
| Matchday Revenue | $2.6M |
| Sponsorship | $498K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $251K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.0M |
| Staff Wages | $86K |
| Transfer Amortization | $1.1M |
| Debt Interest | $120K |
| Loan Fees (Out) | $102K |
| Facility Maintenance | $2.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$12.7M |
$11.5M |
$1.2M |
$-28.6M |
| Oct 2027 |
$11.1M |
$10.9M |
$253K |
$-30.9M |
| Sep 2027 |
$9.7M |
$9.4M |
$303K |
$-32.3M |
| Aug 2027 |
$12.2M |
$13.3M |
$-1.1M |
$16.9M |
| Jul 2027 |
$11.7M |
$5.4M |
$6.3M |
$16.9M |
| Jun 2027 |
$12.2M |
$6.7M |
$5.5M |
$49.8M |
| May 2027 |
$12.9M |
$10.3M |
$2.6M |
$44.0M |
| Apr 2027 |
$14.0M |
$7.6M |
$6.4M |
$41.4M |
| Mar 2027 |
$12.7M |
$7.1M |
$5.6M |
$34.8M |
| Feb 2027 |
$15.2M |
$8.3M |
$6.9M |
$28.9M |
| Jan 2027 |
$13.2M |
$6.5M |
$6.7M |
$23.2M |
| Dec 2026 |
$12.4M |
$6.2M |
$6.1M |
$16.3M |