Income Breakdown
| TV Revenue | $5.7M |
| TV Placement Bonus | $980K |
| Matchday Revenue | $626K |
| Sponsorship | $410K |
| Merchandising | $2.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $700K |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $30K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $97K |
| Transfer Amortization | $386K |
| Debt Interest | $0 |
| Loan Fees (Out) | $16K |
| Facility Maintenance | $1.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$11.2M |
$11.4M |
$-237K |
$17.1M |
| Oct 2027 |
$12.4M |
$12.6M |
$-175K |
$17.0M |
| Sep 2027 |
$12.8M |
$11.0M |
$1.8M |
$16.8M |
| Aug 2027 |
$10.0M |
$8.3M |
$1.7M |
$48.3M |
| Jul 2027 |
$12.1M |
$5.3M |
$6.7M |
$59.0M |
| Jun 2027 |
$16.3M |
$5.2M |
$11.1M |
$54.7M |
| May 2027 |
$10.1M |
$6.5M |
$3.6M |
$43.6M |
| Apr 2027 |
$10.1M |
$5.5M |
$4.6M |
$39.9M |
| Mar 2027 |
$10.5M |
$5.8M |
$4.7M |
$35.2M |
| Feb 2027 |
$14.4M |
$5.9M |
$8.5M |
$30.4M |
| Jan 2027 |
$11.3M |
$5.7M |
$5.6M |
$24.8M |
| Dec 2026 |
$10.6M |
$5.4M |
$5.1M |
$19.1M |