Income Breakdown
| TV Revenue | $7.7M |
| TV Placement Bonus | $3.3M |
| Matchday Revenue | $526K |
| Sponsorship | $2.8M |
| Merchandising | $9.9M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.9M |
| Staff Wages | $112K |
| Transfer Amortization | $174K |
| Debt Interest | $0 |
| Loan Fees (Out) | $104K |
| Facility Maintenance | $3.6M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$24.2M |
$10.8M |
$13.4M |
$248.1M |
| Oct 2027 |
$25.8M |
$11.4M |
$14.5M |
$234.6M |
| Sep 2027 |
$26.9M |
$12.0M |
$15.0M |
$219.9M |
| Aug 2027 |
$33.9M |
$11.3M |
$22.6M |
$205.3M |
| Jul 2027 |
$27.9M |
$10.5M |
$17.4M |
$184.8M |
| Jun 2027 |
$24.9M |
$9.7M |
$15.2M |
$173.2M |
| May 2027 |
$21.6M |
$9.7M |
$11.8M |
$158.0M |
| Apr 2027 |
$21.6M |
$7.7M |
$13.9M |
$157.5M |
| Mar 2027 |
$21.8M |
$9.4M |
$12.4M |
$143.6M |
| Feb 2027 |
$22.5M |
$7.9M |
$14.5M |
$131.2M |
| Jan 2027 |
$39.9M |
$8.7M |
$31.2M |
$116.7M |
| Dec 2026 |
$25.1M |
$10.0M |
$15.1M |
$87.2M |