Income Breakdown
| TV Revenue | $784K |
| TV Placement Bonus | $274K |
| Matchday Revenue | $1.8M |
| Sponsorship | $431K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $1.1M |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $77K |
| Transfer Amortization | $0 |
| Debt Interest | $16K |
| Loan Fees (Out) | $183K |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$9.1M |
$5.4M |
$3.7M |
$-3.1M |
| Oct 2027 |
$8.5M |
$10.2M |
$-1.7M |
$-6.7M |
| Sep 2027 |
$6.6M |
$6.9M |
$-344K |
$-5.1M |
| Aug 2027 |
$13.6M |
$5.4M |
$8.1M |
$75.0M |
| Jul 2027 |
$7.8M |
$4.5M |
$3.3M |
$66.9M |
| Jun 2027 |
$9.1M |
$5.0M |
$4.1M |
$63.5M |
| May 2027 |
$8.1M |
$6.2M |
$1.9M |
$59.5M |
| Apr 2027 |
$9.5M |
$5.3M |
$4.2M |
$57.6M |
| Mar 2027 |
$9.4M |
$5.4M |
$4.0M |
$53.4M |
| Feb 2027 |
$35.3M |
$6.2M |
$29.2M |
$49.4M |
| Jan 2027 |
$7.5M |
$5.0M |
$2.5M |
$20.2M |
| Dec 2026 |
$8.1M |
$5.0M |
$3.0M |
$17.7M |