Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $615K |
| Matchday Revenue | $1.2M |
| Sponsorship | $2.6M |
| Merchandising | $8.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $620K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $9.3M |
| Staff Wages | $90K |
| Transfer Amortization | $601K |
| Debt Interest | $0 |
| Loan Fees (Out) | $667K |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$20.6M |
$13.6M |
$7.0M |
$186.0M |
| Oct 2027 |
$21.7M |
$15.1M |
$6.6M |
$178.4M |
| Sep 2027 |
$22.3M |
$12.8M |
$9.6M |
$171.2M |
| Aug 2027 |
$21.1M |
$12.9M |
$8.2M |
$166.6M |
| Jul 2027 |
$46.6M |
$12.9M |
$33.7M |
$157.8M |
| Jun 2027 |
$33.6M |
$13.2M |
$20.4M |
$126.0M |
| May 2027 |
$23.4M |
$14.8M |
$8.6M |
$105.0M |
| Apr 2027 |
$24.3M |
$13.8M |
$10.5M |
$95.8M |
| Mar 2027 |
$26.0M |
$14.7M |
$11.3M |
$84.8M |
| Feb 2027 |
$27.5M |
$12.4M |
$15.1M |
$72.9M |
| Jan 2027 |
$27.5M |
$11.9M |
$15.5M |
$71.4M |
| Dec 2026 |
$25.4M |
$11.2M |
$14.1M |
$55.5M |