Income Breakdown
| TV Revenue | $844K |
| TV Placement Bonus | $248K |
| Matchday Revenue | $1.5M |
| Sponsorship | $478K |
| Merchandising | $7.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $564K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.5M |
| Staff Wages | $86K |
| Transfer Amortization | $656K |
| Debt Interest | $55K |
| Loan Fees (Out) | $68K |
| Facility Maintenance | $1.8M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.0M |
$7.1M |
$3.8M |
$-12.4M |
| Oct 2027 |
$10.2M |
$8.4M |
$1.8M |
$-16.9M |
| Sep 2027 |
$9.5M |
$6.1M |
$3.4M |
$-19.3M |
| Aug 2027 |
$9.7M |
$5.7M |
$4.0M |
$79.7M |
| Jul 2027 |
$20.0M |
$5.5M |
$14.5M |
$75.4M |
| Jun 2027 |
$10.8M |
$7.1M |
$3.7M |
$63.0M |
| May 2027 |
$10.9M |
$6.7M |
$4.3M |
$59.1M |
| Apr 2027 |
$10.7M |
$5.8M |
$4.9M |
$54.5M |
| Mar 2027 |
$11.3M |
$6.0M |
$5.3M |
$49.4M |
| Feb 2027 |
$27.6M |
$5.8M |
$21.8M |
$43.8M |
| Jan 2027 |
$10.7M |
$5.7M |
$5.1M |
$31.7M |
| Dec 2026 |
$11.1M |
$5.8M |
$5.3M |
$26.5M |