Income Breakdown
| TV Revenue | $7.1M |
| TV Placement Bonus | $1.0M |
| Matchday Revenue | $1.4M |
| Sponsorship | $1.4M |
| Merchandising | $9.3M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $348K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $5.8M |
| Staff Wages | $65K |
| Transfer Amortization | $291K |
| Debt Interest | $0 |
| Loan Fees (Out) | $0 |
| Facility Maintenance | $3.0M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$20.5M |
$9.2M |
$11.4M |
$59.5M |
| Oct 2027 |
$19.1M |
$19.6M |
$-413K |
$47.9M |
| Sep 2027 |
$12.7M |
$11.2M |
$1.5M |
$48.0M |
| Aug 2027 |
$20.0M |
$7.6M |
$12.3M |
$46.3M |
| Jul 2027 |
$13.4M |
$6.8M |
$6.6M |
$41.1M |
| Jun 2027 |
$11.8M |
$6.8M |
$5.0M |
$36.9M |
| May 2027 |
$11.4M |
$7.9M |
$3.5M |
$31.8M |
| Apr 2027 |
$13.0M |
$6.6M |
$6.4M |
$28.2M |
| Mar 2027 |
$12.5M |
$6.7M |
$5.8M |
$21.8M |
| Feb 2027 |
$12.4M |
$6.8M |
$5.6M |
$15.8M |
| Jan 2027 |
$13.0M |
$6.4M |
$6.6M |
$14.5M |
| Dec 2026 |
$11.4M |
$6.6M |
$4.8M |
$7.9M |