Income Breakdown
| TV Revenue | $3.5M |
| TV Placement Bonus | $1.8M |
| Matchday Revenue | $0 |
| Sponsorship | $1.4M |
| Merchandising | $4.2M |
| Domestic Cup Prize | $977K |
| Continental Prize | $2.1M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.0M |
| Staff Wages | $87K |
| Transfer Amortization | $342K |
| Debt Interest | $5K |
| Loan Fees (Out) | $75K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.9M |
$7.4M |
$6.5M |
$419K |
| Oct 2027 |
$15.2M |
$8.9M |
$6.3M |
$-6.4M |
| Sep 2027 |
$14.3M |
$8.0M |
$6.4M |
$-13.0M |
| Aug 2027 |
$13.1M |
$8.6M |
$4.5M |
$-19.7M |
| Jul 2027 |
$14.9M |
$8.7M |
$6.2M |
$-19.0M |
| Jun 2027 |
$10.8M |
$8.5M |
$2.3M |
$-25.4M |
| May 2027 |
$10.5M |
$8.2M |
$2.3M |
$-27.9M |
| Apr 2027 |
$11.0M |
$8.1M |
$2.9M |
$-30.5M |
| Mar 2027 |
$10.7M |
$9.2M |
$1.5M |
$-33.6M |
| Feb 2027 |
$11.4M |
$6.9M |
$4.6M |
$32.4M |
| Jan 2027 |
$21.1M |
$7.6M |
$13.5M |
$27.6M |
| Dec 2026 |
$10.9M |
$6.2M |
$4.8M |
$28.5M |