Income Breakdown
| TV Revenue | $4.0M |
| TV Placement Bonus | $414K |
| Matchday Revenue | $321K |
| Sponsorship | $260K |
| Merchandising | $2.4M |
| Domestic Cup Prize | $282K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $189K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $74K |
| Transfer Amortization | $280K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.3M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$7.8M |
$7.8M |
$66K |
$55.3M |
| Oct 2027 |
$7.8M |
$12.3M |
$-4.5M |
$54.9M |
| Sep 2027 |
$8.4M |
$7.2M |
$1.2M |
$59.2M |
| Aug 2027 |
$11.2M |
$6.5M |
$4.6M |
$57.7M |
| Jul 2027 |
$15.9M |
$5.5M |
$10.4M |
$76.1M |
| Jun 2027 |
$18.1M |
$5.4M |
$12.6M |
$65.6M |
| May 2027 |
$8.7M |
$5.4M |
$3.3M |
$52.7M |
| Apr 2027 |
$9.3M |
$5.8M |
$3.5M |
$49.2M |
| Mar 2027 |
$9.3M |
$6.0M |
$3.3M |
$45.5M |
| Feb 2027 |
$22.7M |
$6.6M |
$16.1M |
$41.9M |
| Jan 2027 |
$10.2M |
$6.7M |
$3.4M |
$25.6M |
| Dec 2026 |
$11.5M |
$7.0M |
$4.5M |
$22.0M |