Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $228K |
| Sponsorship | $462K |
| Merchandising | $4.7M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $82K |
| Transfer Amortization | $116K |
| Debt Interest | $0 |
| Loan Fees (Out) | $82K |
| Facility Maintenance | $2.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$13.9M |
$10.0M |
$3.8M |
$110.3M |
| Oct 2027 |
$14.3M |
$11.5M |
$2.8M |
$106.3M |
| Sep 2027 |
$14.2M |
$10.1M |
$4.1M |
$103.4M |
| Aug 2027 |
$14.0M |
$9.2M |
$4.8M |
$99.2M |
| Jul 2027 |
$30.5M |
$9.2M |
$21.2M |
$94.7M |
| Jun 2027 |
$13.2M |
$9.7M |
$3.5M |
$73.5M |
| May 2027 |
$13.5M |
$10.6M |
$3.0M |
$69.9M |
| Apr 2027 |
$13.0M |
$9.6M |
$3.4M |
$66.8M |
| Mar 2027 |
$15.8M |
$10.1M |
$5.7M |
$63.3M |
| Feb 2027 |
$15.7M |
$9.0M |
$6.7M |
$77.3M |
| Jan 2027 |
$39.1M |
$8.0M |
$31.0M |
$70.5M |
| Dec 2026 |
$16.0M |
$8.0M |
$8.0M |
$44.6M |