Income Breakdown
| TV Revenue | $3.9M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $243K |
| Sponsorship | $248K |
| Merchandising | $2.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $2.4M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $264K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $4.2M |
| Staff Wages | $80K |
| Transfer Amortization | $238K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $1.4M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$10.7M |
$5.9M |
$4.8M |
$43.5M |
| Oct 2027 |
$8.8M |
$7.2M |
$1.6M |
$38.4M |
| Sep 2027 |
$10.4M |
$6.4M |
$4.1M |
$36.6M |
| Aug 2027 |
$11.3M |
$4.6M |
$6.8M |
$54.0M |
| Jul 2027 |
$21.5M |
$4.5M |
$17.0M |
$49.8M |
| Jun 2027 |
$11.2M |
$4.0M |
$7.1M |
$39.7M |
| May 2027 |
$7.7M |
$5.3M |
$2.4M |
$32.5M |
| Apr 2027 |
$7.8M |
$4.5M |
$3.3M |
$30.0M |
| Mar 2027 |
$8.2M |
$4.7M |
$3.5M |
$26.6M |
| Feb 2027 |
$8.7M |
$5.2M |
$3.4M |
$23.0M |
| Jan 2027 |
$8.6M |
$4.8M |
$3.8M |
$19.6M |
| Dec 2026 |
$8.5M |
$4.6M |
$3.9M |
$15.7M |