Income Breakdown
| TV Revenue | $5.0M |
| TV Placement Bonus | $915K |
| Matchday Revenue | $817K |
| Sponsorship | $1.8M |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $3.2M |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $329K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $114K |
| Transfer Amortization | $662K |
| Debt Interest | $0 |
| Loan Fees (Out) | $90K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$16.7M |
$8.9M |
$7.8M |
$47.8M |
| Oct 2027 |
$21.1M |
$17.1M |
$4.0M |
$39.3M |
| Sep 2027 |
$30.0M |
$9.7M |
$20.3M |
$34.7M |
| Aug 2027 |
$20.3M |
$8.7M |
$11.6M |
$13.7M |
| Jul 2027 |
$15.3M |
$8.1M |
$7.2M |
$55.8M |
| Jun 2027 |
$17.3M |
$7.6M |
$9.6M |
$47.8M |
| May 2027 |
$12.8M |
$8.0M |
$4.7M |
$37.6M |
| Apr 2027 |
$22.3M |
$9.5M |
$12.8M |
$32.2M |
| Mar 2027 |
$13.2M |
$10.7M |
$2.5M |
$18.7M |
| Feb 2027 |
$14.3M |
$10.1M |
$4.2M |
$15.5M |
| Jan 2027 |
$13.3M |
$9.5M |
$3.9M |
$23.9M |
| Dec 2026 |
$14.3M |
$9.5M |
$4.8M |
$19.6M |