Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $138K |
| Sponsorship | $267K |
| Merchandising | $3.5M |
| Domestic Cup Prize | $151K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $516K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.7M |
| Staff Wages | $65K |
| Transfer Amortization | $459K |
| Debt Interest | $0 |
| Loan Fees (Out) | $255K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.0M |
$7.3M |
$3.7M |
$56.9M |
| Oct 2027 |
$10.9M |
$8.6M |
$2.3M |
$52.7M |
| Sep 2027 |
$9.6M |
$6.7M |
$2.9M |
$50.0M |
| Aug 2027 |
$10.2M |
$5.9M |
$4.3M |
$70.7M |
| Jul 2027 |
$16.8M |
$5.5M |
$11.3M |
$86.1M |
| Jun 2027 |
$21.9M |
$5.3M |
$16.6M |
$76.0M |
| May 2027 |
$9.6M |
$6.0M |
$3.6M |
$59.3M |
| Apr 2027 |
$10.9M |
$5.1M |
$5.8M |
$55.7M |
| Mar 2027 |
$10.2M |
$4.8M |
$5.5M |
$49.9M |
| Feb 2027 |
$11.4M |
$4.9M |
$6.5M |
$44.4M |
| Jan 2027 |
$10.0M |
$5.1M |
$4.9M |
$37.9M |
| Dec 2026 |
$10.0M |
$5.1M |
$4.8M |
$32.9M |