Income Breakdown
| TV Revenue | $817K |
| TV Placement Bonus | $176K |
| Matchday Revenue | $2.1M |
| Sponsorship | $422K |
| Merchandising | $9.4M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $164K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.8M |
| Staff Wages | $83K |
| Transfer Amortization | $2.1M |
| Debt Interest | $190K |
| Loan Fees (Out) | $240K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.0M |
$11.6M |
$1.4M |
$-43.1M |
| Oct 2027 |
$14.1M |
$17.8M |
$-3.7M |
$-46.7M |
| Sep 2027 |
$11.1M |
$11.8M |
$-641K |
$-45.0M |
| Aug 2027 |
$23.0M |
$10.0M |
$13.0M |
$16.1M |
| Jul 2027 |
$27.1M |
$9.3M |
$17.8M |
$6.6M |
| Jun 2027 |
$18.8M |
$9.5M |
$9.4M |
$27.8M |
| May 2027 |
$14.0M |
$10.2M |
$3.8M |
$17.2M |
| Apr 2027 |
$15.5M |
$10.6M |
$4.9M |
$12.2M |
| Mar 2027 |
$15.2M |
$13.8M |
$1.3M |
$6.2M |
| Feb 2027 |
$28.8M |
$12.7M |
$16.1M |
$4.6M |
| Jan 2027 |
$14.0M |
$8.6M |
$5.4M |
$12.6M |
| Dec 2026 |
$13.8M |
$7.7M |
$6.1M |
$6.5M |