Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $2.1M |
| Matchday Revenue | $1.6M |
| Sponsorship | $235K |
| Merchandising | $2.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.4M |
| Staff Wages | $97K |
| Transfer Amortization | $83K |
| Debt Interest | $0 |
| Loan Fees (Out) | $42K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.7M |
$5.5M |
$6.2M |
$52.1M |
| Oct 2027 |
$12.8M |
$5.9M |
$6.9M |
$45.9M |
| Sep 2027 |
$13.5M |
$5.3M |
$8.1M |
$39.0M |
| Aug 2027 |
$10.0M |
$5.3M |
$4.7M |
$30.7M |
| Jul 2027 |
$10.1M |
$4.9M |
$5.2M |
$26.0M |
| Jun 2027 |
$9.7M |
$5.2M |
$4.4M |
$20.7M |
| May 2027 |
$9.3M |
$7.2M |
$2.1M |
$16.2M |
| Apr 2027 |
$10.2M |
$4.2M |
$6.0M |
$51.1M |
| Mar 2027 |
$8.3M |
$4.1M |
$4.3M |
$45.8M |
| Feb 2027 |
$8.4M |
$6.0M |
$2.5M |
$41.4M |
| Jan 2027 |
$8.6M |
$3.8M |
$4.8M |
$38.9M |
| Dec 2026 |
$11.9M |
$3.8M |
$8.1M |
$34.0M |