Income Breakdown
| TV Revenue | $4.3M |
| TV Placement Bonus | $1.9M |
| Matchday Revenue | $440K |
| Sponsorship | $1.7M |
| Merchandising | $3.1M |
| Domestic Cup Prize | $151K |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $31K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.4M |
| Staff Wages | $74K |
| Transfer Amortization | $300K |
| Debt Interest | $0 |
| Loan Fees (Out) | $168K |
| Facility Maintenance | $1.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.7M |
$6.9M |
$4.8M |
$99.7M |
| Oct 2027 |
$11.5M |
$7.4M |
$4.1M |
$94.6M |
| Sep 2027 |
$11.6M |
$7.0M |
$4.6M |
$90.2M |
| Aug 2027 |
$12.8M |
$6.5M |
$6.2M |
$86.5M |
| Jul 2027 |
$11.1M |
$5.4M |
$5.7M |
$90.5M |
| Jun 2027 |
$17.5M |
$6.0M |
$11.5M |
$90.3M |
| May 2027 |
$11.1M |
$5.8M |
$5.2M |
$78.7M |
| Apr 2027 |
$11.3M |
$5.1M |
$6.2M |
$73.3M |
| Mar 2027 |
$11.3M |
$5.0M |
$6.3M |
$67.0M |
| Feb 2027 |
$11.9M |
$5.2M |
$6.7M |
$60.6M |
| Jan 2027 |
$14.4M |
$5.8M |
$8.7M |
$53.7M |
| Dec 2026 |
$15.0M |
$5.5M |
$9.5M |
$44.9M |