Income Breakdown
| TV Revenue | $6.7M |
| TV Placement Bonus | $1.4M |
| Matchday Revenue | $1.3M |
| Sponsorship | $399K |
| Merchandising | $8.0M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $298K |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $6.0M |
| Staff Wages | $70K |
| Transfer Amortization | $229K |
| Debt Interest | $0 |
| Loan Fees (Out) | $160K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$18.1M |
$9.1M |
$9.0M |
$207.3M |
| Oct 2027 |
$19.6M |
$15.8M |
$3.8M |
$198.1M |
| Sep 2027 |
$18.5M |
$8.4M |
$10.1M |
$194.1M |
| Aug 2027 |
$11.4M |
$7.0M |
$4.4M |
$226.8M |
| Jul 2027 |
$127.6M |
$7.9M |
$119.7M |
$226.2M |
| Jun 2027 |
$17.0M |
$7.7M |
$9.3M |
$108.1M |
| May 2027 |
$12.1M |
$9.2M |
$2.9M |
$98.7M |
| Apr 2027 |
$13.5M |
$9.5M |
$4.0M |
$95.7M |
| Mar 2027 |
$13.8M |
$9.8M |
$4.0M |
$91.6M |
| Feb 2027 |
$68.2M |
$9.2M |
$59.0M |
$87.5M |
| Jan 2027 |
$14.6M |
$8.9M |
$5.6M |
$31.8M |
| Dec 2026 |
$12.1M |
$8.3M |
$3.8M |
$26.4M |