Income Breakdown
| TV Revenue | $3.6M |
| TV Placement Bonus | $2.0M |
| Matchday Revenue | $626K |
| Sponsorship | $270K |
| Merchandising | $2.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $6.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $22K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $3.8M |
| Staff Wages | $64K |
| Transfer Amortization | $140K |
| Debt Interest | $0 |
| Loan Fees (Out) | $100K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$15.5M |
$5.7M |
$9.8M |
$78.3M |
| Oct 2027 |
$12.5M |
$6.1M |
$6.4M |
$68.4M |
| Sep 2027 |
$25.4M |
$6.9M |
$18.6M |
$61.9M |
| Aug 2027 |
$9.1M |
$5.3M |
$3.8M |
$49.0M |
| Jul 2027 |
$8.9M |
$4.6M |
$4.2M |
$46.2M |
| Jun 2027 |
$8.7M |
$4.7M |
$4.0M |
$42.0M |
| May 2027 |
$7.6M |
$4.5M |
$3.1M |
$38.0M |
| Apr 2027 |
$8.2M |
$4.2M |
$4.1M |
$51.3M |
| Mar 2027 |
$9.0M |
$4.1M |
$4.9M |
$47.2M |
| Feb 2027 |
$8.3M |
$5.0M |
$3.3M |
$43.9M |
| Jan 2027 |
$8.4M |
$3.9M |
$4.5M |
$40.6M |
| Dec 2026 |
$16.1M |
$3.4M |
$12.7M |
$36.1M |