Income Breakdown
| TV Revenue | $7.6M |
| TV Placement Bonus | $1.5M |
| Matchday Revenue | $714K |
| Sponsorship | $3.0M |
| Merchandising | $6.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.8M |
| Staff Wages | $92K |
| Transfer Amortization | $693K |
| Debt Interest | $0 |
| Loan Fees (Out) | $410K |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$19.6M |
$11.9M |
$7.7M |
$192.1M |
| Oct 2027 |
$21.4M |
$11.8M |
$9.6M |
$183.6M |
| Sep 2027 |
$23.2M |
$15.0M |
$8.2M |
$173.3M |
| Aug 2027 |
$38.7M |
$15.6M |
$23.1M |
$164.4M |
| Jul 2027 |
$30.1M |
$11.6M |
$18.5M |
$146.8M |
| Jun 2027 |
$22.4M |
$11.3M |
$11.1M |
$136.1M |
| May 2027 |
$19.3M |
$12.4M |
$6.9M |
$124.6M |
| Apr 2027 |
$21.6M |
$9.3M |
$12.2M |
$128.7M |
| Mar 2027 |
$21.6M |
$9.2M |
$12.4M |
$116.1M |
| Feb 2027 |
$22.6M |
$9.6M |
$13.0M |
$103.3M |
| Jan 2027 |
$34.4M |
$8.8M |
$25.6M |
$89.9M |
| Dec 2026 |
$27.6M |
$9.7M |
$17.9M |
$85.1M |