Income Breakdown
| TV Revenue | $6.5M |
| TV Placement Bonus | $2.2M |
| Matchday Revenue | $493K |
| Sponsorship | $2.4M |
| Merchandising | $7.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $8.9M |
| Staff Wages | $89K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $173K |
| Facility Maintenance | $2.9M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$19.1M |
$13.2M |
$5.9M |
$132.7M |
| Oct 2027 |
$19.4M |
$15.0M |
$4.4M |
$125.7M |
| Sep 2027 |
$19.1M |
$14.7M |
$4.3M |
$120.2M |
| Aug 2027 |
$24.9M |
$15.5M |
$9.4M |
$115.7M |
| Jul 2027 |
$21.3M |
$11.0M |
$10.3M |
$107.2M |
| Jun 2027 |
$21.4M |
$11.9M |
$9.5M |
$131.8M |
| May 2027 |
$20.7M |
$11.9M |
$8.9M |
$122.0M |
| Apr 2027 |
$21.5M |
$11.2M |
$10.3M |
$112.7M |
| Mar 2027 |
$20.2M |
$11.7M |
$8.5M |
$102.0M |
| Feb 2027 |
$22.2M |
$10.3M |
$11.9M |
$102.6M |
| Jan 2027 |
$54.0M |
$9.7M |
$44.3M |
$90.3M |
| Dec 2026 |
$25.8M |
$10.3M |
$15.5M |
$66.2M |