Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $781K |
| Sponsorship | $1.5M |
| Merchandising | $3.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $1.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $98K |
| Transfer Amortization | $282K |
| Debt Interest | $0 |
| Loan Fees (Out) | $387K |
| Facility Maintenance | $2.1M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.5M |
$7.6M |
$6.0M |
$79.8M |
| Oct 2027 |
$15.7M |
$8.0M |
$7.7M |
$73.6M |
| Sep 2027 |
$16.0M |
$7.2M |
$8.9M |
$65.6M |
| Aug 2027 |
$12.3M |
$6.6M |
$5.7M |
$58.0M |
| Jul 2027 |
$12.8M |
$6.4M |
$6.4M |
$52.8M |
| Jun 2027 |
$11.5M |
$6.8M |
$4.7M |
$46.2M |
| May 2027 |
$9.8M |
$7.0M |
$2.8M |
$41.2M |
| Apr 2027 |
$11.3M |
$4.8M |
$6.6M |
$67.1M |
| Mar 2027 |
$14.9M |
$4.5M |
$10.4M |
$62.1M |
| Feb 2027 |
$18.6M |
$5.4M |
$13.2M |
$64.1M |
| Jan 2027 |
$11.0M |
$4.7M |
$6.4M |
$50.8M |
| Dec 2026 |
$14.7M |
$4.5M |
$10.2M |
$44.5M |