Income Breakdown
| TV Revenue | $797K |
| TV Placement Bonus | $235K |
| Matchday Revenue | $2.2M |
| Sponsorship | $375K |
| Merchandising | $6.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $696K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $81K |
| Transfer Amortization | $646K |
| Debt Interest | $0 |
| Loan Fees (Out) | $43K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.6M |
$8.2M |
$2.4M |
$23.9M |
| Oct 2027 |
$10.4M |
$16.1M |
$-5.7M |
$20.8M |
| Sep 2027 |
$8.1M |
$10.3M |
$-2.2M |
$25.9M |
| Aug 2027 |
$7.8M |
$4.1M |
$3.7M |
$85.8M |
| Jul 2027 |
$14.6M |
$5.7M |
$8.9M |
$83.0M |
| Jun 2027 |
$12.3M |
$5.2M |
$7.1M |
$74.1M |
| May 2027 |
$10.6M |
$6.2M |
$4.4M |
$67.0M |
| Apr 2027 |
$11.6M |
$5.4M |
$6.2M |
$62.6M |
| Mar 2027 |
$13.0M |
$5.3M |
$7.7M |
$56.4M |
| Feb 2027 |
$14.0M |
$5.3M |
$8.7M |
$48.8M |
| Jan 2027 |
$12.2M |
$5.3M |
$7.0M |
$41.0M |
| Dec 2026 |
$12.8M |
$5.1M |
$7.8M |
$34.0M |