Income Breakdown
| TV Revenue | $6.9M |
| TV Placement Bonus | $818K |
| Matchday Revenue | $621K |
| Sponsorship | $468K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.7M |
| Staff Wages | $84K |
| Transfer Amortization | $227K |
| Debt Interest | $0 |
| Loan Fees (Out) | $143K |
| Facility Maintenance | $2.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$15.1M |
$10.4M |
$4.7M |
$36.6M |
| Oct 2027 |
$15.9M |
$8.7M |
$7.2M |
$31.6M |
| Sep 2027 |
$8.2M |
$8.3M |
$-173K |
$24.2M |
| Aug 2027 |
$8.2M |
$5.8M |
$2.4M |
$24.2M |
| Jul 2027 |
$10.4M |
$5.8M |
$4.6M |
$22.6M |
| Jun 2027 |
$10.2M |
$7.3M |
$2.9M |
$20.6M |
| May 2027 |
$8.1M |
$9.3M |
$-1.2M |
$17.5M |
| Apr 2027 |
$9.1M |
$6.6M |
$2.5M |
$18.6M |
| Mar 2027 |
$10.2M |
$7.1M |
$3.1M |
$15.9M |
| Feb 2027 |
$11.9M |
$6.3M |
$5.6M |
$12.6M |
| Jan 2027 |
$8.4M |
$6.1M |
$2.3M |
$14.2M |
| Dec 2026 |
$9.4M |
$5.8M |
$3.6M |
$11.9M |