Income Breakdown
| TV Revenue | $6.3M |
| TV Placement Bonus | $3.0M |
| Matchday Revenue | $193K |
| Sponsorship | $2.6M |
| Merchandising | $5.5M |
| Domestic Cup Prize | $0 |
| Continental Prize | $0 |
| Parachute Payment | $0 |
| Prize Money | $0 |
| Loan Fees (In) | $0 |
| Owner Investment | $0 |
Expense Breakdown
| Player Wages | $7.6M |
| Staff Wages | $85K |
| Transfer Amortization | $1.1M |
| Debt Interest | $0 |
| Loan Fees (Out) | $81K |
| Facility Maintenance | $2.7M |
Income & Expenses
| Month |
Income |
Expenses |
Net Monthly |
Balance |
| Nov 2027 |
$17.7M |
$11.5M |
$6.1M |
$106.7M |
| Oct 2027 |
$17.0M |
$12.2M |
$4.8M |
$99.5M |
| Sep 2027 |
$15.8M |
$11.3M |
$4.5M |
$93.7M |
| Aug 2027 |
$23.9M |
$13.0M |
$10.8M |
$88.1M |
| Jul 2027 |
$23.7M |
$8.2M |
$15.4M |
$116.7M |
| Jun 2027 |
$16.8M |
$9.1M |
$7.7M |
$114.4M |
| May 2027 |
$17.2M |
$11.1M |
$6.0M |
$106.7M |
| Apr 2027 |
$19.7M |
$9.0M |
$10.8M |
$100.6M |
| Mar 2027 |
$19.8M |
$9.6M |
$10.3M |
$89.8M |
| Feb 2027 |
$18.3M |
$8.2M |
$10.1M |
$99.2M |
| Jan 2027 |
$37.6M |
$8.4M |
$29.2M |
$89.1M |
| Dec 2026 |
$22.5M |
$8.2M |
$14.3M |
$62.7M |