Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $219K |
| Matchday Revenue | $1.3M |
| Sponsorship | $2.8M |
| Merchandising | $9.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $10K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.1M |
| Staff Wages | $104K |
| Transfer Amortization | $0 |
| Debt Interest | $0 |
| Loan Fees (Out) | $417K |
| Facility Maintenance | $3.2M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$23.0M |
$9.9M |
$13.1M |
$244.0M |
| Oct 2027 |
$24.3M |
$11.1M |
$13.2M |
$230.9M |
| Sep 2027 |
$24.4M |
$10.6M |
$13.9M |
$217.7M |
| Aug 2027 |
$24.2M |
$10.5M |
$13.6M |
$203.9M |
| Jul 2027 |
$27.9M |
$10.5M |
$17.4M |
$190.2M |
| Jun 2027 |
$22.9M |
$9.8M |
$13.2M |
$172.8M |
| May 2027 |
$24.1M |
$9.5M |
$14.6M |
$159.7M |
| Apr 2027 |
$23.8M |
$8.5M |
$15.3M |
$176.7M |
| Mar 2027 |
$23.8M |
$9.1M |
$14.7M |
$161.4M |
| Feb 2027 |
$34.7M |
$9.2M |
$25.6M |
$146.7M |
| Jan 2027 |
$62.5M |
$23.5M |
$39.1M |
$121.2M |
| Dec 2026 |
$24.3M |
$10.4M |
$13.8M |
$82.1M |